Income Breakdown
| TV Revenue | $825K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $246K |
| Sponsorship | $0 |
| Merchandising | $61K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $3.9M |
| Loan Fees (Out) | $19K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2033 |
$1.1M |
$6.6M |
$-5.4M |
$-266.5M |
| Apr 2033 |
$897K |
$6.2M |
$-5.3M |
$-261.1M |
| Mar 2033 |
$727K |
$5.8M |
$-5.1M |
$-255.8M |
| Feb 2033 |
$763K |
$6.3M |
$-5.5M |
$-250.7M |
| Jan 2033 |
$749K |
$17.2M |
$-16.4M |
$-245.2M |
| Dec 2032 |
$844K |
$5.5M |
$-4.6M |
$-228.8M |
| Nov 2032 |
$1.0M |
$5.4M |
$-4.4M |
$-224.2M |
| Oct 2032 |
$869K |
$5.8M |
$-4.9M |
$-219.8M |
| Sep 2032 |
$1.1M |
$5.7M |
$-4.6M |
$-214.9M |
| Aug 2032 |
$1.1M |
$5.8M |
$-4.7M |
$-210.3M |
| Jul 2032 |
$1.1M |
$6.3M |
$-5.2M |
$-205.6M |
| Jun 2032 |
$1.1M |
$5.8M |
$-4.7M |
$-200.5M |