Income Breakdown
| TV Revenue | $549K |
| TV Placement Bonus | $75K |
| Matchday Revenue | $0 |
| Sponsorship | $4K |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $14K |
| Loan Fees (In) | $0 |
| Owner Investment | $847K |
Expense Breakdown
| Player Wages | $978K |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $101K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $176K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2033 |
$766K |
$1.3M |
$-491K |
$-17.2M |
| May 2033 |
$647K |
$1.1M |
$-451K |
$-17.6M |
| Apr 2033 |
$657K |
$1.3M |
$-614K |
$-18.0M |
| Mar 2033 |
$672K |
$1.6M |
$-908K |
$-18.4M |
| Feb 2033 |
$688K |
$2.2M |
$-1.5M |
$-18.6M |
| Jan 2033 |
$691K |
$1.7M |
$-1.0M |
$-18.2M |
| Dec 2032 |
$685K |
$2.0M |
$-1.3M |
$-18.3M |
| Nov 2032 |
$694K |
$2.6M |
$-1.9M |
$-18.1M |
| Oct 2032 |
$696K |
$1.6M |
$-897K |
$-17.2M |
| Sep 2032 |
$601K |
$1.9M |
$-1.3M |
$-17.2M |
| Aug 2032 |
$681K |
$1.2M |
$-493K |
$-16.7M |
| Jul 2032 |
$688K |
$1.3M |
$-631K |
$-17.0M |