Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $89K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $72K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.7M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$3.2M |
$6.9M |
$-3.7M |
$-179.5M |
| May 2033 |
$2.3M |
$5.9M |
$-3.6M |
$-175.8M |
| Apr 2033 |
$2.3M |
$6.0M |
$-3.8M |
$-172.2M |
| Mar 2033 |
$2.6M |
$6.2M |
$-3.5M |
$-168.4M |
| Feb 2033 |
$2.7M |
$6.7M |
$-4.0M |
$-164.9M |
| Jan 2033 |
$2.6M |
$13.9M |
$-11.3M |
$-160.9M |
| Dec 2032 |
$2.4M |
$6.2M |
$-3.8M |
$-149.6M |
| Nov 2032 |
$2.4M |
$7.3M |
$-4.9M |
$-145.8M |
| Oct 2032 |
$2.3M |
$6.8M |
$-4.5M |
$-140.9M |
| Sep 2032 |
$2.4M |
$6.2M |
$-3.8M |
$-136.4M |
| Aug 2032 |
$2.6M |
$5.9M |
$-3.3M |
$-132.6M |
| Jul 2032 |
$2.6M |
$5.3M |
$-2.6M |
$-129.2M |