Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $115K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $63K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.6M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$2.3M |
$5.3M |
$-3.0M |
$-173.5M |
| May 2033 |
$1.6M |
$5.3M |
$-3.6M |
$-170.5M |
| Apr 2033 |
$1.7M |
$5.2M |
$-3.5M |
$-166.9M |
| Mar 2033 |
$1.9M |
$5.7M |
$-3.8M |
$-163.3M |
| Feb 2033 |
$1.9M |
$5.8M |
$-4.0M |
$-159.5M |
| Jan 2033 |
$1.7M |
$14.4M |
$-12.7M |
$-155.5M |
| Dec 2032 |
$1.8M |
$5.4M |
$-3.5M |
$-142.8M |
| Nov 2032 |
$1.9M |
$5.3M |
$-3.4M |
$-139.3M |
| Oct 2032 |
$2.0M |
$5.3M |
$-3.2M |
$-135.8M |
| Sep 2032 |
$1.8M |
$4.8M |
$-3.0M |
$-132.6M |
| Aug 2032 |
$1.8M |
$4.7M |
$-2.9M |
$-129.6M |
| Jul 2032 |
$1.8M |
$4.8M |
$-3.0M |
$-126.7M |