Income Breakdown
| TV Revenue | $7.3M |
| TV Placement Bonus | $730K |
| Matchday Revenue | $22K |
| Sponsorship | $0 |
| Merchandising | $254K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $634K |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $878 |
| Transfer Amortization | $0 |
| Debt Interest | $2K |
| Loan Fees (Out) | $153K |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$9.7M |
$6.6M |
$3.1M |
$-1.1M |
| May 2033 |
$4.5M |
$5.4M |
$-967K |
$-4.2M |
| Apr 2033 |
$4.2M |
$4.4M |
$-247K |
$14.9M |
| Mar 2033 |
$4.2M |
$5.3M |
$-1.1M |
$15.1M |
| Feb 2033 |
$4.4M |
$4.7M |
$-374K |
$16.2M |
| Jan 2033 |
$8.3M |
$7.4M |
$843K |
$16.6M |
| Dec 2032 |
$4.2M |
$4.2M |
$-12K |
$15.8M |
| Nov 2032 |
$4.1M |
$4.2M |
$-50K |
$15.8M |
| Oct 2032 |
$4.1M |
$5.1M |
$-1.0M |
$15.8M |
| Sep 2032 |
$4.0M |
$4.6M |
$-597K |
$16.9M |
| Aug 2032 |
$3.5M |
$4.8M |
$-1.3M |
$17.5M |
| Jul 2032 |
$2.8M |
$4.5M |
$-1.7M |
$18.8M |