Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $195K |
| Matchday Revenue | $0 |
| Sponsorship | $148K |
| Merchandising | $951K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $73K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $904K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2033 |
$4.3M |
$5.1M |
$-779K |
$-16.0M |
| Apr 2033 |
$4.3M |
$4.9M |
$-613K |
$-15.2M |
| Mar 2033 |
$4.3M |
$5.5M |
$-1.3M |
$-14.6M |
| Feb 2033 |
$4.5M |
$5.5M |
$-1.1M |
$-13.3M |
| Jan 2033 |
$4.6M |
$4.8M |
$-243K |
$-12.3M |
| Dec 2032 |
$5.0M |
$5.1M |
$-169K |
$-12.0M |
| Nov 2032 |
$4.5M |
$6.7M |
$-2.2M |
$-11.9M |
| Oct 2032 |
$4.3M |
$6.3M |
$-2.0M |
$-9.7M |
| Sep 2032 |
$4.4M |
$6.0M |
$-1.6M |
$-7.7M |
| Aug 2032 |
$5.2M |
$5.3M |
$-118K |
$-6.1M |
| Jul 2032 |
$5.7M |
$6.6M |
$-965K |
$-6.0M |
| Jun 2032 |
$7.5M |
$5.9M |
$1.6M |
$-5.0M |