Income Breakdown
| TV Revenue | $835K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $12K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $2.2M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2032 |
$1.3M |
$5.5M |
$-4.2M |
$-148.5M |
| Sep 2032 |
$1.3M |
$4.8M |
$-3.5M |
$-144.2M |
| Aug 2032 |
$1.3M |
$4.6M |
$-3.3M |
$-140.7M |
| Jul 2032 |
$1.3M |
$5.8M |
$-4.5M |
$-137.4M |
| Jun 2032 |
$1.4M |
$5.0M |
$-3.6M |
$-132.9M |
| May 2032 |
$1.3M |
$5.1M |
$-3.8M |
$-129.3M |
| Apr 2032 |
$1.3M |
$4.9M |
$-3.6M |
$-125.5M |
| Mar 2032 |
$1.3M |
$4.8M |
$-3.4M |
$-121.9M |
| Feb 2032 |
$1.3M |
$5.1M |
$-3.7M |
$-118.5M |
| Jan 2032 |
$1.4M |
$10.5M |
$-9.0M |
$-114.7M |
| Dec 2031 |
$1.3M |
$5.9M |
$-4.6M |
$-105.7M |
| Nov 2031 |
$1.4M |
$6.0M |
$-4.6M |
$-101.1M |