Income Breakdown
| TV Revenue | $796K |
| TV Placement Bonus | $323K |
| Matchday Revenue | $0 |
| Sponsorship | $53K |
| Merchandising | $990K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $443K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2033 |
$2.2M |
$2.3M |
$-152K |
$3.1M |
| Jun 2033 |
$5.3M |
$2.0M |
$3.2M |
$3.2M |
| May 2033 |
$2.2M |
$2.0M |
$196K |
$-34K |
| Apr 2033 |
$2.2M |
$1.9M |
$352K |
$-230K |
| Mar 2033 |
$2.3M |
$3.1M |
$-804K |
$-582K |
| Feb 2033 |
$2.3M |
$2.8M |
$-480K |
$222K |
| Jan 2033 |
$2.4M |
$3.1M |
$-783K |
$702K |
| Dec 2032 |
$2.4M |
$2.3M |
$48K |
$1.5M |
| Nov 2032 |
$2.3M |
$2.4M |
$-93K |
$1.4M |
| Oct 2032 |
$2.1M |
$2.2M |
$-181K |
$1.5M |
| Sep 2032 |
$2.1M |
$2.1M |
$-46K |
$1.7M |
| Aug 2032 |
$2.2M |
$1.9M |
$285K |
$1.8M |