Income Breakdown
| TV Revenue | $150K |
| TV Placement Bonus | $84K |
| Matchday Revenue | $0 |
| Sponsorship | $15K |
| Merchandising | $198K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $33K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $257K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2033 |
$448K |
$1.5M |
$-1.0M |
$24.8M |
| Jan 2033 |
$1.5M |
$1.6M |
$-92K |
$25.8M |
| Dec 2032 |
$1.4M |
$1.7M |
$-315K |
$25.9M |
| Nov 2032 |
$1.3M |
$1.2M |
$151K |
$26.2M |
| Oct 2032 |
$1.4M |
$1.7M |
$-333K |
$26.0M |
| Sep 2032 |
$1.4M |
$1.5M |
$-78K |
$26.4M |
| Aug 2032 |
$1.6M |
$1.7M |
$-89K |
$26.5M |
| Jul 2032 |
$1.5M |
$1.6M |
$-177K |
$26.5M |
| Jun 2032 |
$1.4M |
$2.1M |
$-714K |
$26.7M |
| May 2032 |
$1.4M |
$1.7M |
$-319K |
$27.4M |
| Apr 2032 |
$1.4M |
$1.6M |
$-203K |
$27.7M |
| Mar 2032 |
$2.5M |
$1.4M |
$1.1M |
$27.9M |