Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $116K |
| Matchday Revenue | $203K |
| Sponsorship | $0 |
| Merchandising | $72K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $43K |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $3.3M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$1.7M |
$7.1M |
$-5.4M |
$-226.3M |
| May 2033 |
$1.7M |
$6.9M |
$-5.2M |
$-221.0M |
| Apr 2033 |
$1.5M |
$6.5M |
$-4.9M |
$-215.7M |
| Mar 2033 |
$1.5M |
$6.0M |
$-4.5M |
$-210.8M |
| Feb 2033 |
$1.5M |
$5.9M |
$-4.4M |
$-206.3M |
| Jan 2033 |
$1.5M |
$15.3M |
$-13.8M |
$-201.8M |
| Dec 2032 |
$1.9M |
$5.5M |
$-3.6M |
$-188.0M |
| Nov 2032 |
$1.5M |
$5.4M |
$-3.9M |
$-184.4M |
| Oct 2032 |
$1.5M |
$5.5M |
$-4.0M |
$-180.4M |
| Sep 2032 |
$1.6M |
$5.6M |
$-4.0M |
$-176.5M |
| Aug 2032 |
$1.8M |
$6.3M |
$-4.5M |
$-172.5M |
| Jul 2032 |
$1.5M |
$5.9M |
$-4.4M |
$-168.0M |