Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $193K |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $0 |
| Transfer Amortization | $204K |
| Debt Interest | $683K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$4.1M |
$6.4M |
$-2.3M |
$-46.7M |
| May 2033 |
$3.8M |
$6.4M |
$-2.5M |
$-44.6M |
| Apr 2033 |
$3.5M |
$5.4M |
$-1.9M |
$-42.3M |
| Mar 2033 |
$3.5M |
$5.4M |
$-1.9M |
$-40.5M |
| Feb 2033 |
$3.5M |
$5.1M |
$-1.6M |
$-38.9M |
| Jan 2033 |
$3.6M |
$6.8M |
$-3.3M |
$-37.5M |
| Dec 2032 |
$5.9M |
$5.4M |
$513K |
$-34.4M |
| Nov 2032 |
$3.6M |
$5.8M |
$-2.3M |
$-35.2M |
| Oct 2032 |
$4.0M |
$6.1M |
$-2.1M |
$-33.1M |
| Sep 2032 |
$3.7M |
$6.6M |
$-2.8M |
$-31.2M |
| Aug 2032 |
$3.3M |
$6.2M |
$-2.9M |
$-28.6M |
| Jul 2032 |
$3.3M |
$6.2M |
$-2.9M |
$-25.9M |