Income Breakdown
| TV Revenue | $11.7M |
| TV Placement Bonus | $416K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $133K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $4.0M |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $3.4M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$16.7M |
$8.4M |
$8.3M |
$-217.8M |
| May 2033 |
$5.1M |
$7.9M |
$-2.8M |
$-226.1M |
| Apr 2033 |
$4.3M |
$9.1M |
$-4.8M |
$-223.3M |
| Mar 2033 |
$4.3M |
$9.1M |
$-4.9M |
$-218.5M |
| Feb 2033 |
$4.2M |
$8.8M |
$-4.7M |
$-213.6M |
| Jan 2033 |
$4.2M |
$18.2M |
$-14.0M |
$-208.9M |
| Dec 2032 |
$5.0M |
$8.5M |
$-3.4M |
$-195.0M |
| Nov 2032 |
$5.0M |
$8.2M |
$-3.2M |
$-191.5M |
| Oct 2032 |
$5.1M |
$8.4M |
$-3.4M |
$-188.3M |
| Sep 2032 |
$4.3M |
$8.4M |
$-4.0M |
$-185.0M |
| Aug 2032 |
$4.3M |
$8.0M |
$-3.7M |
$-180.9M |
| Jul 2032 |
$4.3M |
$7.1M |
$-2.8M |
$-177.3M |