Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $89K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $512K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $0 |
| Transfer Amortization | $4K |
| Debt Interest | $3.3M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$4.8M |
$8.2M |
$-3.4M |
$-219.7M |
| May 2033 |
$2.8M |
$8.8M |
$-6.0M |
$-216.3M |
| Apr 2033 |
$3.5M |
$7.6M |
$-4.0M |
$-210.3M |
| Mar 2033 |
$3.4M |
$8.4M |
$-5.0M |
$-206.3M |
| Feb 2033 |
$2.7M |
$9.0M |
$-6.3M |
$-201.3M |
| Jan 2033 |
$4.2M |
$17.9M |
$-13.8M |
$-195.0M |
| Dec 2032 |
$4.4M |
$9.6M |
$-5.2M |
$-181.2M |
| Nov 2032 |
$4.4M |
$9.0M |
$-4.7M |
$-176.0M |
| Oct 2032 |
$4.2M |
$9.2M |
$-5.1M |
$-171.4M |
| Sep 2032 |
$5.9M |
$9.0M |
$-3.1M |
$-166.3M |
| Aug 2032 |
$2.9M |
$7.5M |
$-4.7M |
$-163.2M |
| Jul 2032 |
$3.0M |
$6.6M |
$-3.6M |
$-158.5M |