Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $35K |
| Sponsorship | $0 |
| Merchandising | $106K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $3.1M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2033 |
$2.5M |
$6.7M |
$-4.2M |
$-208.3M |
| Mar 2033 |
$2.5M |
$7.3M |
$-4.8M |
$-204.1M |
| Feb 2033 |
$2.7M |
$7.9M |
$-5.1M |
$-199.3M |
| Jan 2033 |
$2.4M |
$16.5M |
$-14.0M |
$-194.2M |
| Dec 2032 |
$2.8M |
$8.1M |
$-5.3M |
$-180.1M |
| Nov 2032 |
$2.2M |
$7.3M |
$-5.1M |
$-174.8M |
| Oct 2032 |
$2.6M |
$7.5M |
$-4.9M |
$-169.7M |
| Sep 2032 |
$2.2M |
$7.3M |
$-5.1M |
$-164.8M |
| Aug 2032 |
$2.6M |
$6.5M |
$-3.9M |
$-159.7M |
| Jul 2032 |
$2.7M |
$7.6M |
$-4.8M |
$-155.9M |
| Jun 2032 |
$6.9M |
$6.0M |
$851K |
$-151.0M |
| May 2032 |
$2.6M |
$6.4M |
$-3.8M |
$-151.9M |