Income Breakdown
| TV Revenue | $930K |
| 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 | $1.0M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.3M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2033 |
$992K |
$4.4M |
$-3.4M |
$-156.2M |
| Apr 2033 |
$988K |
$4.4M |
$-3.4M |
$-152.8M |
| Mar 2033 |
$1.1M |
$4.5M |
$-3.4M |
$-149.4M |
| Feb 2033 |
$1.3M |
$4.4M |
$-3.1M |
$-146.0M |
| Jan 2033 |
$1.3M |
$11.1M |
$-9.8M |
$-142.9M |
| Dec 2032 |
$1.1M |
$4.4M |
$-3.3M |
$-133.1M |
| Nov 2032 |
$1.3M |
$4.2M |
$-2.9M |
$-129.8M |
| Oct 2032 |
$1.0M |
$4.0M |
$-3.0M |
$-126.9M |
| Sep 2032 |
$992K |
$4.2M |
$-3.2M |
$-123.9M |
| Aug 2032 |
$991K |
$3.8M |
$-2.9M |
$-120.6M |
| Jul 2032 |
$1.1M |
$3.9M |
$-2.8M |
$-117.8M |
| Jun 2032 |
$1000K |
$3.8M |
$-2.8M |
$-115.0M |