Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $115K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $176K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.4M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$2.8M |
$4.9M |
$-2.2M |
$-161.2M |
| May 2033 |
$1.8M |
$4.9M |
$-3.0M |
$-159.0M |
| Apr 2033 |
$1.9M |
$5.7M |
$-3.8M |
$-156.0M |
| Mar 2033 |
$1.9M |
$5.5M |
$-3.6M |
$-152.2M |
| Feb 2033 |
$1.7M |
$5.4M |
$-3.8M |
$-148.5M |
| Jan 2033 |
$1.9M |
$12.6M |
$-10.7M |
$-144.7M |
| Dec 2032 |
$1.8M |
$4.9M |
$-3.0M |
$-134.0M |
| Nov 2032 |
$1.9M |
$5.2M |
$-3.4M |
$-131.0M |
| Oct 2032 |
$2.0M |
$5.0M |
$-2.9M |
$-127.7M |
| Sep 2032 |
$1.8M |
$4.6M |
$-2.8M |
$-124.7M |
| Aug 2032 |
$1.8M |
$4.6M |
$-2.8M |
$-122.0M |
| Jul 2032 |
$1.8M |
$4.4M |
$-2.6M |
$-119.2M |