Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $65K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $71K |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $1.3M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$1.7M |
$4.1M |
$-2.4M |
$-89.1M |
| May 2033 |
$1.7M |
$4.1M |
$-2.5M |
$-86.7M |
| Apr 2033 |
$1.9M |
$4.5M |
$-2.6M |
$-84.2M |
| Mar 2033 |
$1.9M |
$4.2M |
$-2.3M |
$-81.6M |
| Feb 2033 |
$1.9M |
$3.7M |
$-1.8M |
$-79.3M |
| Jan 2033 |
$2.8M |
$7.0M |
$-4.2M |
$-77.5M |
| Dec 2032 |
$1.9M |
$3.4M |
$-1.5M |
$-73.3M |
| Nov 2032 |
$2.0M |
$3.3M |
$-1.3M |
$-71.8M |
| Oct 2032 |
$2.0M |
$3.3M |
$-1.3M |
$-70.5M |
| Sep 2032 |
$2.0M |
$3.4M |
$-1.4M |
$-69.1M |
| Aug 2032 |
$2.0M |
$3.7M |
$-1.7M |
$-67.7M |
| Jul 2032 |
$2.0M |
$3.7M |
$-1.7M |
$-66.0M |