Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $106K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $11K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $3.7M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$3.3M |
$7.0M |
$-3.7M |
$-247.5M |
| May 2033 |
$2.2M |
$7.2M |
$-5.0M |
$-243.8M |
| Apr 2033 |
$2.3M |
$7.2M |
$-5.0M |
$-238.8M |
| Mar 2033 |
$2.3M |
$7.6M |
$-5.2M |
$-233.9M |
| Feb 2033 |
$2.3M |
$7.9M |
$-5.6M |
$-228.6M |
| Jan 2033 |
$2.3M |
$18.9M |
$-16.5M |
$-223.0M |
| Dec 2032 |
$2.3M |
$7.7M |
$-5.4M |
$-206.5M |
| Nov 2032 |
$2.3M |
$7.4M |
$-5.1M |
$-201.1M |
| Oct 2032 |
$2.8M |
$7.6M |
$-4.8M |
$-195.9M |
| Sep 2032 |
$2.7M |
$8.9M |
$-6.2M |
$-191.1M |
| Aug 2032 |
$2.1M |
$7.0M |
$-4.9M |
$-184.9M |
| Jul 2032 |
$2.2M |
$6.0M |
$-3.8M |
$-180.1M |