Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $681K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2032 |
$1.7M |
$3.1M |
$-1.4M |
$-46.1M |
| Mar 2032 |
$1.7M |
$3.2M |
$-1.5M |
$-44.7M |
| Feb 2032 |
$1.7M |
$3.2M |
$-1.5M |
$-43.2M |
| Jan 2032 |
$1.7M |
$5.2M |
$-3.5M |
$-41.7M |
| Dec 2031 |
$1.9M |
$3.4M |
$-1.5M |
$-38.2M |
| Nov 2031 |
$1.7M |
$3.3M |
$-1.6M |
$-36.7M |
| Oct 2031 |
$1.9M |
$3.9M |
$-2.0M |
$-35.1M |
| Sep 2031 |
$2.0M |
$3.4M |
$-1.4M |
$-33.1M |
| Aug 2031 |
$1.6M |
$3.5M |
$-1.8M |
$-31.9M |
| Jul 2031 |
$1.6M |
$3.2M |
$-1.5M |
$-30.1M |
| Jun 2031 |
$2.1M |
$3.1M |
$-977K |
$-28.7M |
| May 2031 |
$1.6M |
$3.0M |
$-1.4M |
$-27.8M |