Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $0 |
| Sponsorship | $39K |
| Merchandising | $865K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $897K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2033 |
$4.7M |
$3.2M |
$1.4M |
$46.3M |
| Apr 2033 |
$4.7M |
$4.1M |
$660K |
$44.9M |
| Mar 2033 |
$4.7M |
$3.6M |
$1.1M |
$44.2M |
| Feb 2033 |
$4.8M |
$3.7M |
$1.1M |
$43.1M |
| Jan 2033 |
$4.9M |
$4.0M |
$884K |
$42.0M |
| Dec 2032 |
$5.2M |
$4.4M |
$858K |
$41.1M |
| Nov 2032 |
$4.5M |
$4.4M |
$106K |
$40.3M |
| Oct 2032 |
$4.3M |
$4.2M |
$90K |
$40.2M |
| Sep 2032 |
$5.7M |
$6.1M |
$-452K |
$40.1M |
| Aug 2032 |
$5.1M |
$3.5M |
$1.6M |
$40.5M |
| Jul 2032 |
$8.5M |
$4.6M |
$3.9M |
$38.9M |
| Jun 2032 |
$7.8M |
$3.5M |
$4.2M |
$35.0M |