Income Breakdown
| TV Revenue | $4.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $109K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $421K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $1.9M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$5.3M |
$6.3M |
$-998K |
$-123.6M |
| May 2033 |
$3.2M |
$7.3M |
$-4.1M |
$-122.6M |
| Apr 2033 |
$3.2M |
$6.2M |
$-3.0M |
$-118.5M |
| Mar 2033 |
$3.3M |
$7.6M |
$-4.3M |
$-115.6M |
| Feb 2033 |
$3.3M |
$8.7M |
$-5.4M |
$-111.3M |
| Jan 2033 |
$3.4M |
$12.6M |
$-9.2M |
$-105.8M |
| Dec 2032 |
$3.8M |
$8.3M |
$-4.5M |
$-96.7M |
| Nov 2032 |
$3.8M |
$7.8M |
$-3.9M |
$-92.1M |
| Oct 2032 |
$3.0M |
$9.2M |
$-6.2M |
$-88.2M |
| Sep 2032 |
$3.3M |
$7.1M |
$-3.8M |
$-82.1M |
| Aug 2032 |
$4.4M |
$6.2M |
$-1.8M |
$-78.3M |
| Jul 2032 |
$4.3M |
$6.1M |
$-1.7M |
$-76.5M |