Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $145K |
| Matchday Revenue | $0 |
| Sponsorship | $319K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.0M |
| Staff Wages | $19K |
| Transfer Amortization | $24K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2032 |
$7.7M |
$6.1M |
$1.6M |
$121.0M |
| Jul 2032 |
$5.9M |
$6.4M |
$-442K |
$119.4M |
| Jun 2032 |
$8.5M |
$5.5M |
$3.0M |
$119.9M |
| May 2032 |
$6.2M |
$5.3M |
$871K |
$116.9M |
| Apr 2032 |
$6.3M |
$5.9M |
$441K |
$116.0M |
| Mar 2032 |
$6.4M |
$6.6M |
$-243K |
$115.5M |
| Feb 2032 |
$6.6M |
$9.6M |
$-3.0M |
$115.8M |
| Jan 2032 |
$7.0M |
$6.3M |
$734K |
$119.4M |
| Dec 2031 |
$6.6M |
$6.9M |
$-326K |
$118.7M |
| Nov 2031 |
$6.8M |
$6.2M |
$604K |
$119.0M |
| Oct 2031 |
$7.3M |
$6.3M |
$965K |
$118.4M |
| Sep 2031 |
$6.8M |
$7.1M |
$-302K |
$117.4M |