Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $103K |
| Matchday Revenue | $89K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $2.1M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2032 |
$1.8M |
$5.0M |
$-3.3M |
$-140.1M |
| Oct 2032 |
$1.5M |
$5.1M |
$-3.6M |
$-136.9M |
| Sep 2032 |
$1.4M |
$4.9M |
$-3.5M |
$-133.2M |
| Aug 2032 |
$1.4M |
$4.6M |
$-3.2M |
$-129.7M |
| Jul 2032 |
$1.5M |
$4.3M |
$-2.9M |
$-126.5M |
| Jun 2032 |
$1.6M |
$4.6M |
$-3.1M |
$-123.7M |
| May 2032 |
$1.4M |
$4.7M |
$-3.3M |
$-120.6M |
| Apr 2032 |
$1.5M |
$4.9M |
$-3.4M |
$-117.3M |
| Mar 2032 |
$1.6M |
$5.0M |
$-3.4M |
$-113.9M |
| Feb 2032 |
$1.6M |
$5.9M |
$-4.3M |
$-110.5M |
| Jan 2032 |
$1.6M |
$9.4M |
$-7.9M |
$-106.2M |
| Dec 2031 |
$1.6M |
$4.9M |
$-3.3M |
$-98.3M |