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 | $2.8M |
| 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 |
$4.2M |
$-575K |
$5.1M |
| Nov 2033 |
$3.6M |
$5.6M |
$-2.0M |
$5.7M |
| Oct 2033 |
$2.7M |
$3.7M |
$-986K |
$7.7M |
| Sep 2033 |
$3.6M |
$3.4M |
$253K |
$14.9M |
| Aug 2033 |
$3.6M |
$3.3M |
$259K |
$14.7M |
| Jul 2033 |
$4.4M |
$3.5M |
$902K |
$14.4M |
| Jun 2033 |
$3.5M |
$3.3M |
$208K |
$13.5M |
| May 2033 |
$26.3M |
$4.3M |
$22.0M |
$13.3M |
| Apr 2033 |
$3.5M |
$5.3M |
$-1.8M |
$-8.7M |
| Mar 2033 |
$2.9M |
$3.7M |
$-743K |
$-6.9M |
| Feb 2033 |
$3.0M |
$4.0M |
$-985K |
$-6.1M |
| Jan 2033 |
$2.9M |
$3.8M |
$-837K |
$-5.1M |