Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $115K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $4.7M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2033 |
$1.6M |
$7.3M |
$-5.6M |
$-319.2M |
| Apr 2033 |
$1.7M |
$7.1M |
$-5.3M |
$-313.5M |
| Mar 2033 |
$1.7M |
$7.4M |
$-5.7M |
$-308.2M |
| Feb 2033 |
$1.8M |
$7.9M |
$-6.1M |
$-302.5M |
| Jan 2033 |
$1.7M |
$21.2M |
$-19.6M |
$-296.4M |
| Dec 2032 |
$1.7M |
$7.1M |
$-5.3M |
$-276.9M |
| Nov 2032 |
$1.7M |
$7.0M |
$-5.3M |
$-271.5M |
| Oct 2032 |
$1.9M |
$7.3M |
$-5.5M |
$-266.2M |
| Sep 2032 |
$1.6M |
$6.7M |
$-5.1M |
$-260.7M |
| Aug 2032 |
$1.6M |
$6.2M |
$-4.6M |
$-255.6M |
| Jul 2032 |
$1.6M |
$6.4M |
$-4.8M |
$-251.0M |
| Jun 2032 |
$2.3M |
$6.5M |
$-4.2M |
$-246.2M |