Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $115K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $253K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| 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 |
$2.9M |
$6.2M |
$-3.2M |
$-222.7M |
| May 2033 |
$1.8M |
$6.0M |
$-4.1M |
$-219.5M |
| Apr 2033 |
$1.9M |
$6.0M |
$-4.2M |
$-215.4M |
| Mar 2033 |
$2.1M |
$6.3M |
$-4.2M |
$-211.2M |
| Feb 2033 |
$2.1M |
$6.5M |
$-4.4M |
$-207.0M |
| Jan 2033 |
$2.1M |
$16.0M |
$-13.9M |
$-202.7M |
| Dec 2032 |
$2.1M |
$6.1M |
$-4.0M |
$-188.8M |
| Nov 2032 |
$2.1M |
$6.8M |
$-4.7M |
$-184.8M |
| Oct 2032 |
$1.9M |
$6.1M |
$-4.2M |
$-180.1M |
| Sep 2032 |
$1.8M |
$5.7M |
$-3.9M |
$-175.9M |
| Aug 2032 |
$1.8M |
$6.6M |
$-4.9M |
$-172.0M |
| Jul 2032 |
$1.8M |
$5.3M |
$-3.5M |
$-167.2M |