Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $0 |
| Sponsorship | $248K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.5M |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2033 |
$7.6M |
$5.9M |
$1.7M |
$70.8M |
| Apr 2033 |
$7.6M |
$6.2M |
$1.4M |
$69.1M |
| Mar 2033 |
$8.3M |
$8.2M |
$96K |
$67.7M |
| Feb 2033 |
$8.0M |
$8.2M |
$-244K |
$67.6M |
| Jan 2033 |
$7.8M |
$7.6M |
$245K |
$67.8M |
| Dec 2032 |
$7.1M |
$8.0M |
$-887K |
$67.6M |
| Nov 2032 |
$7.2M |
$11.2M |
$-4.1M |
$68.5M |
| Oct 2032 |
$7.4M |
$8.1M |
$-729K |
$72.6M |
| Sep 2032 |
$7.6M |
$9.2M |
$-1.6M |
$73.3M |
| Aug 2032 |
$6.9M |
$7.7M |
$-895K |
$74.9M |
| Jul 2032 |
$6.9M |
$9.1M |
$-2.2M |
$75.8M |
| Jun 2032 |
$10.4M |
$6.2M |
$4.2M |
$78.6M |