Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $811K |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $8.2M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $49K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$4.3M |
$9.9M |
$-5.5M |
$6.0M |
| May 2033 |
$4.6M |
$8.7M |
$-4.1M |
$11.5M |
| Apr 2033 |
$4.6M |
$7.0M |
$-2.4M |
$26.8M |
| Mar 2033 |
$4.6M |
$6.7M |
$-2.1M |
$29.2M |
| Feb 2033 |
$5.0M |
$6.8M |
$-1.8M |
$31.3M |
| Jan 2033 |
$6.3M |
$8.1M |
$-1.8M |
$33.1M |
| Dec 2032 |
$12.6M |
$9.1M |
$3.5M |
$34.8M |
| Nov 2032 |
$7.2M |
$11.5M |
$-4.3M |
$31.4M |
| Oct 2032 |
$6.4M |
$10.4M |
$-4.0M |
$35.7M |
| Sep 2032 |
$7.9M |
$10.3M |
$-2.3M |
$39.7M |
| Aug 2032 |
$5.1M |
$9.9M |
$-4.8M |
$42.1M |
| Jul 2032 |
$6.0M |
$9.8M |
$-3.9M |
$46.9M |