Income Breakdown
| TV Revenue | $940K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $149K |
| 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 | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $2.8M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2032 |
$1.5M |
$6.4M |
$-4.9M |
$-188.3M |
| Sep 2032 |
$1.7M |
$5.9M |
$-4.2M |
$-183.5M |
| Aug 2032 |
$1.7M |
$5.5M |
$-3.7M |
$-179.3M |
| Jul 2032 |
$1.7M |
$5.4M |
$-3.7M |
$-175.6M |
| Jun 2032 |
$2.4M |
$5.7M |
$-3.3M |
$-171.9M |
| May 2032 |
$2.1M |
$5.8M |
$-3.7M |
$-168.6M |
| Apr 2032 |
$2.1M |
$5.8M |
$-3.7M |
$-164.9M |
| Mar 2032 |
$2.3M |
$5.7M |
$-3.4M |
$-161.2M |
| Feb 2032 |
$2.1M |
$5.7M |
$-3.6M |
$-157.8M |
| Jan 2032 |
$2.3M |
$12.7M |
$-10.5M |
$-154.2M |
| Dec 2031 |
$1.6M |
$5.5M |
$-3.8M |
$-143.7M |
| Nov 2031 |
$2.3M |
$6.4M |
$-4.2M |
$-139.9M |