Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $292K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$3.7M |
$3.3M |
$333K |
$6.7M |
| Nov 2033 |
$3.6M |
$3.5M |
$109K |
$6.3M |
| Oct 2033 |
$2.5M |
$3.1M |
$-642K |
$6.2M |
| Sep 2033 |
$2.5M |
$2.7M |
$-195K |
$6.9M |
| Aug 2033 |
$2.4M |
$2.7M |
$-242K |
$7.1M |
| Jul 2033 |
$2.6M |
$2.5M |
$69K |
$7.3M |
| Jun 2033 |
$2.4M |
$3.2M |
$-812K |
$7.2M |
| May 2033 |
$2.4M |
$2.6M |
$-212K |
$8.0M |
| Apr 2033 |
$2.4M |
$3.1M |
$-728K |
$8.3M |
| Mar 2033 |
$2.4M |
$2.7M |
$-371K |
$9.0M |
| Feb 2033 |
$2.4M |
$2.7M |
$-301K |
$9.4M |
| Jan 2033 |
$2.7M |
$2.6M |
$64K |
$9.7M |