Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $62K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2032 |
$5.5M |
$5.7M |
$-202K |
$118.9M |
| Jul 2032 |
$5.6M |
$5.4M |
$228K |
$119.7M |
| Jun 2032 |
$8.9M |
$4.7M |
$4.2M |
$119.9M |
| May 2032 |
$5.7M |
$5.1M |
$603K |
$116.0M |
| Apr 2032 |
$5.7M |
$5.2M |
$519K |
$115.6M |
| Mar 2032 |
$5.9M |
$5.9M |
$16K |
$115.2M |
| Feb 2032 |
$6.2M |
$5.9M |
$284K |
$115.2M |
| Jan 2032 |
$6.4M |
$6.0M |
$415K |
$114.8M |
| Dec 2031 |
$5.9M |
$7.2M |
$-1.3M |
$114.4M |
| Nov 2031 |
$5.5M |
$6.1M |
$-632K |
$115.7M |
| Oct 2031 |
$5.7M |
$6.2M |
$-504K |
$116.3M |
| Sep 2031 |
$5.8M |
$6.3M |
$-459K |
$116.8M |