Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $28K |
| Sponsorship | $0 |
| Merchandising | $101K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.8M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$1.4M |
$5.9M |
$-4.5M |
$-191.5M |
| May 2033 |
$1.3M |
$5.6M |
$-4.3M |
$-187.0M |
| Apr 2033 |
$1.3M |
$4.9M |
$-3.6M |
$-182.7M |
| Mar 2033 |
$1.3M |
$5.2M |
$-4.0M |
$-179.0M |
| Feb 2033 |
$1.3M |
$4.9M |
$-3.7M |
$-175.1M |
| Jan 2033 |
$1.3M |
$13.4M |
$-12.1M |
$-171.4M |
| Dec 2032 |
$1.3M |
$4.7M |
$-3.4M |
$-159.3M |
| Nov 2032 |
$1.5M |
$4.6M |
$-3.1M |
$-155.9M |
| Oct 2032 |
$1.3M |
$4.7M |
$-3.4M |
$-152.9M |
| Sep 2032 |
$1.3M |
$5.0M |
$-3.7M |
$-149.5M |
| Aug 2032 |
$1.3M |
$5.5M |
$-4.2M |
$-145.8M |
| Jul 2032 |
$1.3M |
$6.4M |
$-5.1M |
$-141.6M |