Income Breakdown
| TV Revenue | $745K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $149K |
| Sponsorship | $0 |
| Merchandising | $61K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $3.6M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$956K |
$7.2M |
$-6.2M |
$-246.0M |
| May 2033 |
$879K |
$6.7M |
$-5.8M |
$-239.8M |
| Apr 2033 |
$730K |
$6.0M |
$-5.3M |
$-234.0M |
| Mar 2033 |
$893K |
$6.0M |
$-5.1M |
$-228.7M |
| Feb 2033 |
$906K |
$5.5M |
$-4.6M |
$-223.6M |
| Jan 2033 |
$921K |
$15.8M |
$-14.9M |
$-219.0M |
| Dec 2032 |
$1.2M |
$5.5M |
$-4.3M |
$-204.1M |
| Nov 2032 |
$1.0M |
$5.2M |
$-4.2M |
$-199.8M |
| Oct 2032 |
$1.0M |
$5.6M |
$-4.6M |
$-195.6M |
| Sep 2032 |
$1.0M |
$5.5M |
$-4.5M |
$-191.0M |
| Aug 2032 |
$1.2M |
$5.8M |
$-4.6M |
$-186.5M |
| Jul 2032 |
$1.3M |
$5.4M |
$-4.1M |
$-181.9M |