Income Breakdown
| TV Revenue | $774K |
| TV Placement Bonus | $0 |
| 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 | $1.6M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $3.5M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2033 |
$835K |
$18.2M |
$-17.3M |
$-252.0M |
| Dec 2032 |
$981K |
$5.9M |
$-4.9M |
$-234.7M |
| Nov 2032 |
$875K |
$5.8M |
$-4.9M |
$-229.7M |
| Oct 2032 |
$962K |
$6.0M |
$-5.0M |
$-224.8M |
| Sep 2032 |
$967K |
$6.0M |
$-5.0M |
$-219.8M |
| Aug 2032 |
$888K |
$6.0M |
$-5.1M |
$-214.7M |
| Jul 2032 |
$874K |
$5.8M |
$-4.9M |
$-209.6M |
| Jun 2032 |
$886K |
$5.8M |
$-4.9M |
$-204.7M |
| May 2032 |
$892K |
$5.7M |
$-4.8M |
$-199.8M |
| Apr 2032 |
$1.1M |
$5.7M |
$-4.6M |
$-195.0M |
| Mar 2032 |
$1.1M |
$5.5M |
$-4.4M |
$-190.4M |
| Feb 2032 |
$1.2M |
$5.3M |
$-4.2M |
$-186.1M |