Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $109K |
| Matchday Revenue | $378K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $5K |
| Transfer Amortization | $0 |
| Debt Interest | $4.2M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2032 |
$2.1M |
$8.0M |
$-5.9M |
$-287.3M |
| Jun 2032 |
$3.1M |
$9.1M |
$-6.1M |
$-281.4M |
| May 2032 |
$2.4M |
$8.4M |
$-6.0M |
$-275.3M |
| Apr 2032 |
$2.1M |
$8.5M |
$-6.4M |
$-269.3M |
| Mar 2032 |
$2.8M |
$8.0M |
$-5.2M |
$-262.9M |
| Feb 2032 |
$2.0M |
$8.1M |
$-6.1M |
$-257.7M |
| Jan 2032 |
$3.2M |
$20.0M |
$-16.8M |
$-251.6M |
| Dec 2031 |
$2.4M |
$7.8M |
$-5.5M |
$-234.8M |
| Nov 2031 |
$3.2M |
$8.4M |
$-5.2M |
$-229.4M |
| Oct 2031 |
$2.4M |
$7.9M |
$-5.5M |
$-224.1M |
| Sep 2031 |
$2.0M |
$7.2M |
$-5.2M |
$-218.6M |
| Aug 2031 |
$2.0M |
$7.4M |
$-5.4M |
$-213.4M |