Income Breakdown
| TV Revenue | $7.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $254K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $355K |
Expense Breakdown
| Player Wages | $8.6M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $110K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2033 |
$7.8M |
$10.8M |
$-3.0M |
$32.6M |
| Apr 2033 |
$7.6M |
$10.8M |
$-3.2M |
$35.6M |
| Mar 2033 |
$7.6M |
$9.9M |
$-2.3M |
$38.8M |
| Feb 2033 |
$9.6M |
$12.8M |
$-3.3M |
$41.1M |
| Jan 2033 |
$27.2M |
$12.9M |
$14.3M |
$44.4M |
| Dec 2032 |
$10.0M |
$11.7M |
$-1.7M |
$30.1M |
| Nov 2032 |
$8.5M |
$12.4M |
$-3.9M |
$31.8M |
| Oct 2032 |
$9.5M |
$11.9M |
$-2.4M |
$35.7M |
| Sep 2032 |
$9.5M |
$12.7M |
$-3.2M |
$38.0M |
| Aug 2032 |
$9.5M |
$12.3M |
$-2.7M |
$41.2M |
| Jul 2032 |
$8.4M |
$14.4M |
$-6.0M |
$43.9M |
| Jun 2032 |
$7.9M |
$11.4M |
$-3.5M |
$50.0M |