Income Breakdown
| TV Revenue | $6.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $19K |
| Sponsorship | $0 |
| Merchandising | $168K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $715K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $0 |
| Transfer Amortization | $65K |
| Debt Interest | $1.7M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$7.1M |
$6.3M |
$810K |
$-114.5M |
| May 2033 |
$3.9M |
$6.4M |
$-2.5M |
$-115.4M |
| Apr 2033 |
$3.8M |
$6.5M |
$-2.6M |
$-113.0M |
| Mar 2033 |
$3.9M |
$6.4M |
$-2.5M |
$-110.4M |
| Feb 2033 |
$4.0M |
$6.6M |
$-2.6M |
$-108.0M |
| Jan 2033 |
$3.9M |
$11.6M |
$-7.7M |
$-105.5M |
| Dec 2032 |
$3.9M |
$6.4M |
$-2.4M |
$-97.9M |
| Nov 2032 |
$3.9M |
$6.2M |
$-2.3M |
$-95.5M |
| Oct 2032 |
$4.2M |
$6.6M |
$-2.4M |
$-93.3M |
| Sep 2032 |
$3.0M |
$6.3M |
$-3.3M |
$-90.9M |
| Aug 2032 |
$3.1M |
$5.5M |
$-2.4M |
$-87.7M |
| Jul 2032 |
$3.1M |
$5.2M |
$-2.1M |
$-85.3M |