Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $114K |
| Matchday Revenue | $189K |
| Sponsorship | $0 |
| Merchandising | $80K |
| 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 | $3.3M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$1.6M |
$6.0M |
$-4.4M |
$-222.3M |
| May 2033 |
$1.5M |
$6.5M |
$-5.0M |
$-218.0M |
| Apr 2033 |
$1.4M |
$5.9M |
$-4.5M |
$-213.0M |
| Mar 2033 |
$1.2M |
$5.3M |
$-4.1M |
$-208.5M |
| Feb 2033 |
$1.2M |
$7.0M |
$-5.8M |
$-204.4M |
| Jan 2033 |
$1.2M |
$14.5M |
$-13.3M |
$-198.6M |
| Dec 2032 |
$1.5M |
$5.3M |
$-3.8M |
$-185.4M |
| Nov 2032 |
$1.3M |
$5.0M |
$-3.7M |
$-181.6M |
| Oct 2032 |
$1.2M |
$5.2M |
$-4.1M |
$-177.9M |
| Sep 2032 |
$1.3M |
$5.2M |
$-4.0M |
$-173.8M |
| Aug 2032 |
$1.3M |
$5.4M |
$-4.1M |
$-169.9M |
| Jul 2032 |
$1.3M |
$5.2M |
$-3.9M |
$-165.8M |