Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $150K |
| Matchday Revenue | $0 |
| Sponsorship | $48K |
| Merchandising | $606K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $35K |
| Transfer Amortization | $8K |
| Debt Interest | $86K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $813K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2033 |
$4.1M |
$4.4M |
$-314K |
$-19.0M |
| Apr 2033 |
$4.1M |
$5.2M |
$-1.1M |
$-18.7M |
| Mar 2033 |
$4.3M |
$5.8M |
$-1.5M |
$-17.5M |
| Feb 2033 |
$4.6M |
$7.3M |
$-2.6M |
$-16.0M |
| Jan 2033 |
$4.4M |
$5.8M |
$-1.4M |
$-13.4M |
| Dec 2032 |
$4.4M |
$6.9M |
$-2.5M |
$-12.0M |
| Nov 2032 |
$4.3M |
$7.8M |
$-3.5M |
$-9.5M |
| Oct 2032 |
$4.4M |
$6.3M |
$-1.9M |
$-6.0M |
| Sep 2032 |
$4.8M |
$4.9M |
$-73K |
$-4.2M |
| Aug 2032 |
$4.9M |
$4.3M |
$603K |
$-4.1M |
| Jul 2032 |
$4.9M |
$4.8M |
$128K |
$-4.7M |
| Jun 2032 |
$7.1M |
$5.5M |
$1.6M |
$-4.8M |