Income Breakdown
| TV Revenue | $204K |
| TV Placement Bonus | $83K |
| Matchday Revenue | $140K |
| Sponsorship | $249K |
| Merchandising | $3.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.0M |
| Staff Wages | $17K |
| Transfer Amortization | $117K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $787K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2033 |
$4.0M |
$5.9M |
$-1.9M |
$7.6M |
| Jan 2033 |
$4.3M |
$4.2M |
$37K |
$9.5M |
| Dec 2032 |
$4.3M |
$4.5M |
$-258K |
$9.3M |
| Nov 2032 |
$4.3M |
$4.5M |
$-231K |
$9.4M |
| Oct 2032 |
$4.4M |
$4.7M |
$-301K |
$9.6M |
| Sep 2032 |
$4.3M |
$3.7M |
$581K |
$9.7M |
| Aug 2032 |
$5.0M |
$3.1M |
$1.9M |
$14.8M |
| Jul 2032 |
$4.6M |
$3.0M |
$1.6M |
$12.9M |
| Jun 2032 |
$4.9M |
$3.1M |
$1.8M |
$11.3M |
| May 2032 |
$5.0M |
$3.8M |
$1.3M |
$9.5M |
| Apr 2032 |
$5.2M |
$4.1M |
$1.1M |
$8.2M |
| Mar 2032 |
$5.3M |
$5.1M |
$192K |
$7.2M |