Income Breakdown
| TV Revenue | $988K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $529K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $2.2M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2032 |
$2.0M |
$5.6M |
$-3.7M |
$-148.3M |
| Jan 2032 |
$1.9M |
$12.7M |
$-10.7M |
$-144.6M |
| Dec 2031 |
$2.3M |
$6.3M |
$-4.0M |
$-133.9M |
| Nov 2031 |
$2.3M |
$5.2M |
$-2.9M |
$-129.9M |
| Oct 2031 |
$1.5M |
$5.6M |
$-4.1M |
$-127.0M |
| Sep 2031 |
$1.3M |
$4.7M |
$-3.4M |
$-123.0M |
| Aug 2031 |
$1.3M |
$4.4M |
$-3.1M |
$-119.5M |
| Jul 2031 |
$1.3M |
$4.4M |
$-3.0M |
$-116.5M |
| Jun 2031 |
$1.9M |
$5.8M |
$-3.9M |
$-113.4M |
| May 2031 |
$2.2M |
$5.1M |
$-3.0M |
$-109.6M |
| Apr 2031 |
$1.7M |
$4.7M |
$-3.0M |
$-106.6M |
| Mar 2031 |
$2.0M |
$4.8M |
$-2.8M |
$-103.6M |