Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $589K |
| Matchday Revenue | $52K |
| Sponsorship | $3K |
| Merchandising | $216K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $667K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2033 |
$3.7M |
$2.5M |
$1.2M |
$60.0M |
| Feb 2033 |
$3.4M |
$2.4M |
$991K |
$58.8M |
| Jan 2033 |
$3.4M |
$2.3M |
$1.2M |
$57.8M |
| Dec 2032 |
$3.0M |
$2.3M |
$742K |
$56.6M |
| Nov 2032 |
$3.1M |
$2.7M |
$388K |
$55.9M |
| Oct 2032 |
$3.0M |
$2.3M |
$681K |
$55.5M |
| Sep 2032 |
$4.3M |
$2.1M |
$2.2M |
$54.8M |
| Aug 2032 |
$3.4M |
$1.9M |
$1.4M |
$52.7M |
| Jul 2032 |
$3.3M |
$1.7M |
$1.6M |
$51.2M |
| Jun 2032 |
$4.2M |
$1.7M |
$2.5M |
$49.6M |
| May 2032 |
$3.3M |
$1.7M |
$1.7M |
$47.1M |
| Apr 2032 |
$3.4M |
$1.7M |
$1.7M |
$45.4M |