Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$2.7M |
$2.9M |
$-192K |
$-1.2M |
| May 2033 |
$2.7M |
$3.3M |
$-653K |
$-960K |
| Apr 2033 |
$2.7M |
$3.9M |
$-1.2M |
$-307K |
| Mar 2033 |
$2.7M |
$3.3M |
$-694K |
$939K |
| Feb 2033 |
$2.7M |
$3.2M |
$-516K |
$1.6M |
| Jan 2033 |
$2.7M |
$3.5M |
$-831K |
$2.1M |
| Dec 2032 |
$2.6M |
$3.1M |
$-499K |
$3.0M |
| Nov 2032 |
$2.6M |
$2.9M |
$-354K |
$3.5M |
| Oct 2032 |
$2.6M |
$2.9M |
$-331K |
$3.8M |
| Sep 2032 |
$2.5M |
$2.7M |
$-142K |
$4.2M |
| Aug 2032 |
$2.6M |
$2.6M |
$-89K |
$4.3M |
| Jul 2032 |
$2.8M |
$2.7M |
$55K |
$4.4M |