Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $363K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $1.5M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2032 |
$1.9M |
$4.8M |
$-2.9M |
$-103.7M |
| Mar 2032 |
$1.9M |
$4.4M |
$-2.5M |
$-100.7M |
| Feb 2032 |
$2.0M |
$4.9M |
$-2.9M |
$-98.2M |
| Jan 2032 |
$1.8M |
$8.9M |
$-7.1M |
$-95.3M |
| Dec 2031 |
$1.7M |
$4.4M |
$-2.8M |
$-88.2M |
| Nov 2031 |
$2.4M |
$4.3M |
$-1.8M |
$-85.4M |
| Oct 2031 |
$2.0M |
$4.4M |
$-2.4M |
$-83.6M |
| Sep 2031 |
$1.4M |
$4.2M |
$-2.8M |
$-81.2M |
| Aug 2031 |
$1.4M |
$3.7M |
$-2.3M |
$-78.4M |
| Jul 2031 |
$1.6M |
$3.9M |
$-2.3M |
$-76.2M |
| Jun 2031 |
$1.9M |
$4.0M |
$-2.0M |
$-73.9M |
| May 2031 |
$2.2M |
$4.0M |
$-1.8M |
$-71.9M |