Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $151K |
| Sponsorship | $0 |
| Merchandising | $168K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.3M |
| Loan Fees (Out) | $91K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$2.6M |
$6.8M |
$-4.1M |
$-159.3M |
| May 2033 |
$2.6M |
$9.4M |
$-6.8M |
$-155.2M |
| Apr 2033 |
$2.6M |
$7.7M |
$-5.1M |
$-148.4M |
| Mar 2033 |
$2.6M |
$6.5M |
$-4.0M |
$-143.4M |
| Feb 2033 |
$2.8M |
$6.3M |
$-3.5M |
$-139.4M |
| Jan 2033 |
$2.9M |
$11.8M |
$-8.9M |
$-135.9M |
| Dec 2032 |
$2.5M |
$5.3M |
$-2.8M |
$-127.0M |
| Nov 2032 |
$2.6M |
$5.3M |
$-2.6M |
$-124.2M |
| Oct 2032 |
$2.6M |
$5.5M |
$-2.9M |
$-121.6M |
| Sep 2032 |
$2.6M |
$6.0M |
$-3.4M |
$-118.7M |
| Aug 2032 |
$2.6M |
$6.3M |
$-3.7M |
$-115.3M |
| Jul 2032 |
$2.6M |
$5.7M |
$-3.0M |
$-111.6M |