Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $205K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $61K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $567K |
| Loan Fees (Out) | $49K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2032 |
$1.5M |
$4.7M |
$-3.2M |
$-40.4M |
| Dec 2031 |
$1.5M |
$2.5M |
$-1.0M |
$-37.2M |
| Nov 2031 |
$889K |
$2.3M |
$-1.4M |
$-36.2M |
| Oct 2031 |
$1.5M |
$2.4M |
$-880K |
$-34.7M |
| Sep 2031 |
$1.5M |
$2.4M |
$-836K |
$-33.8M |
| Aug 2031 |
$1.6M |
$2.4M |
$-846K |
$-33.0M |
| Jul 2031 |
$1.7M |
$2.4M |
$-701K |
$-32.2M |
| Jun 2031 |
$1.5M |
$2.4M |
$-900K |
$-31.5M |
| May 2031 |
$1.5M |
$2.4M |
$-876K |
$-30.6M |
| Apr 2031 |
$1.3M |
$2.4M |
$-1.0M |
$-29.7M |
| Mar 2031 |
$1.3M |
$2.4M |
$-1.1M |
$-28.6M |
| Feb 2031 |
$1.1M |
$2.3M |
$-1.2M |
$-27.6M |