Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $127K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $72K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $4K |
| Transfer Amortization | $0 |
| Debt Interest | $644K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2032 |
$1.6M |
$2.7M |
$-1.1M |
$-43.6M |
| Jan 2032 |
$2.8M |
$4.5M |
$-1.7M |
$-42.4M |
| Dec 2031 |
$3.4M |
$2.6M |
$779K |
$-40.7M |
| Nov 2031 |
$3.0M |
$2.6M |
$397K |
$-41.5M |
| Oct 2031 |
$2.3M |
$2.6M |
$-303K |
$-41.9M |
| Sep 2031 |
$4.5M |
$2.5M |
$2.0M |
$-41.6M |
| Aug 2031 |
$1.6M |
$2.5M |
$-987K |
$-43.6M |
| Jul 2031 |
$1.6M |
$2.5M |
$-880K |
$-42.7M |
| Jun 2031 |
$1.6M |
$2.9M |
$-1.4M |
$-41.8M |
| May 2031 |
$1.6M |
$2.9M |
$-1.3M |
$-40.4M |
| Apr 2031 |
$1.8M |
$4.2M |
$-2.4M |
$-39.1M |
| Mar 2031 |
$1.6M |
$3.1M |
$-1.5M |
$-36.7M |