Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $138K |
| Sponsorship | $0 |
| Merchandising | $80K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $1.7M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$1.4M |
$5.0M |
$-3.7M |
$-116.2M |
| May 2033 |
$1.3M |
$6.4M |
$-5.1M |
$-112.5M |
| Apr 2033 |
$993K |
$4.5M |
$-3.5M |
$-107.4M |
| Mar 2033 |
$1.4M |
$4.1M |
$-2.7M |
$-103.9M |
| Feb 2033 |
$1.4M |
$4.1M |
$-2.6M |
$-101.2M |
| Jan 2033 |
$1.4M |
$8.7M |
$-7.2M |
$-98.6M |
| Dec 2032 |
$2.1M |
$4.1M |
$-2.0M |
$-91.3M |
| Nov 2032 |
$1.5M |
$4.0M |
$-2.5M |
$-89.3M |
| Oct 2032 |
$1.5M |
$5.2M |
$-3.6M |
$-86.8M |
| Sep 2032 |
$1.5M |
$4.2M |
$-2.7M |
$-83.2M |
| Aug 2032 |
$1.7M |
$4.6M |
$-2.9M |
$-80.5M |
| Jul 2032 |
$1.8M |
$4.3M |
$-2.5M |
$-77.6M |