Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $41K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.2M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$2.0M |
$4.9M |
$-2.9M |
$-147.8M |
| May 2033 |
$1.6M |
$5.5M |
$-3.8M |
$-144.9M |
| Apr 2033 |
$4.8M |
$4.9M |
$-56K |
$-141.1M |
| Mar 2033 |
$4.7M |
$5.0M |
$-310K |
$-141.0M |
| Feb 2033 |
$1.7M |
$5.6M |
$-3.9M |
$-140.7M |
| Jan 2033 |
$7.7M |
$11.9M |
$-4.2M |
$-136.8M |
| Dec 2032 |
$10.7M |
$5.3M |
$5.4M |
$-132.6M |
| Nov 2032 |
$8.1M |
$5.6M |
$2.4M |
$-138.0M |
| Oct 2032 |
$5.4M |
$5.9M |
$-550K |
$-140.4M |
| Sep 2032 |
$17.3M |
$5.4M |
$11.9M |
$-139.9M |
| Aug 2032 |
$2.2M |
$6.6M |
$-4.4M |
$-151.7M |
| Jul 2032 |
$2.2M |
$5.3M |
$-3.1M |
$-147.4M |