Income Breakdown
| TV Revenue | $476K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $4K |
| Sponsorship | $0 |
| Merchandising | $80K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $21K |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.1M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $919K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$581K |
$6.1M |
$-5.5M |
$-142.5M |
| May 2033 |
$590K |
$4.6M |
$-4.0M |
$-137.0M |
| Apr 2033 |
$497K |
$4.2M |
$-3.7M |
$-133.0M |
| Mar 2033 |
$528K |
$4.1M |
$-3.5M |
$-129.3M |
| Feb 2033 |
$536K |
$4.0M |
$-3.5M |
$-125.7M |
| Jan 2033 |
$530K |
$9.7M |
$-9.2M |
$-122.3M |
| Dec 2032 |
$561K |
$3.8M |
$-3.3M |
$-113.1M |
| Nov 2032 |
$534K |
$3.9M |
$-3.3M |
$-109.9M |
| Oct 2032 |
$534K |
$3.8M |
$-3.2M |
$-106.5M |
| Sep 2032 |
$477K |
$3.7M |
$-3.3M |
$-103.3M |
| Aug 2032 |
$477K |
$3.7M |
$-3.3M |
$-100.0M |
| Jul 2032 |
$476K |
$3.7M |
$-3.2M |
$-96.8M |