Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $733K |
| Matchday Revenue | $57K |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $11K |
Expense Breakdown
| Player Wages | $5.6M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $90K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$5.3M |
$7.4M |
$-2.1M |
$-16.0M |
| May 2033 |
$5.4M |
$6.4M |
$-1.0M |
$-13.9M |
| Apr 2033 |
$5.4M |
$6.8M |
$-1.4M |
$-12.9M |
| Mar 2033 |
$3.8M |
$6.8M |
$-2.9M |
$-11.5M |
| Feb 2033 |
$3.8M |
$5.0M |
$-1.1M |
$6.2M |
| Jan 2033 |
$8.5M |
$4.7M |
$3.8M |
$7.4M |
| Dec 2032 |
$3.9M |
$4.7M |
$-812K |
$3.6M |
| Nov 2032 |
$3.9M |
$6.1M |
$-2.2M |
$4.4M |
| Oct 2032 |
$4.0M |
$5.1M |
$-1.1M |
$6.6M |
| Sep 2032 |
$4.0M |
$5.6M |
$-1.6M |
$7.7M |
| Aug 2032 |
$3.6M |
$6.0M |
$-2.4M |
$9.3M |
| Jul 2032 |
$3.5M |
$5.7M |
$-2.2M |
$11.7M |