Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $300K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $258K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $515K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2033 |
$2.3M |
$3.5M |
$-1.3M |
$-44.8M |
| Jun 2033 |
$2.6M |
$3.0M |
$-394K |
$-43.5M |
| May 2033 |
$2.3M |
$2.6M |
$-290K |
$-43.1M |
| Apr 2033 |
$2.2M |
$2.8M |
$-543K |
$-42.8M |
| Mar 2033 |
$2.3M |
$2.8M |
$-436K |
$-42.3M |
| Feb 2033 |
$2.3M |
$4.7M |
$-2.5M |
$-41.8M |
| Jan 2033 |
$2.2M |
$3.9M |
$-1.6M |
$-39.4M |
| Dec 2032 |
$2.2M |
$5.3M |
$-3.1M |
$-37.7M |
| Nov 2032 |
$2.2M |
$4.4M |
$-2.2M |
$-34.7M |
| Oct 2032 |
$2.2M |
$3.7M |
$-1.5M |
$-32.4M |
| Sep 2032 |
$2.4M |
$4.5M |
$-2.1M |
$-31.0M |
| Aug 2032 |
$2.4M |
$3.6M |
$-1.2M |
$-28.8M |