Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $443K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $96K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $46K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $4K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $499K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2033 |
$3.5M |
$2.2M |
$1.3M |
$65.5M |
| Jun 2033 |
$3.1M |
$2.1M |
$1.0M |
$64.4M |
| May 2033 |
$3.2M |
$1.9M |
$1.3M |
$63.6M |
| Apr 2033 |
$3.1M |
$2.3M |
$800K |
$62.5M |
| Mar 2033 |
$3.1M |
$2.7M |
$453K |
$61.9M |
| Feb 2033 |
$3.2M |
$2.6M |
$629K |
$61.8M |
| Jan 2033 |
$3.5M |
$2.4M |
$1.1M |
$61.4M |
| Dec 2032 |
$3.2M |
$2.6M |
$660K |
$60.6M |
| Nov 2032 |
$3.1M |
$2.8M |
$341K |
$60.1M |
| Oct 2032 |
$3.0M |
$2.2M |
$744K |
$60.0M |
| Sep 2032 |
$2.8M |
$1.9M |
$981K |
$59.6M |
| Aug 2032 |
$2.8M |
$1.9M |
$930K |
$59.1M |