Income Breakdown
| TV Revenue | $5.4M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $0 |
| Sponsorship | $96K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $2K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$8.0M |
$3.4M |
$4.6M |
$119.2M |
| Nov 2033 |
$8.1M |
$3.6M |
$4.5M |
$114.6M |
| Oct 2033 |
$8.0M |
$3.6M |
$4.4M |
$110.1M |
| Sep 2033 |
$8.1M |
$3.9M |
$4.2M |
$105.7M |
| Aug 2033 |
$7.3M |
$3.8M |
$3.5M |
$101.4M |
| Jul 2033 |
$8.5M |
$3.7M |
$4.9M |
$97.9M |
| Jun 2033 |
$9.4M |
$3.7M |
$5.7M |
$93.0M |
| May 2033 |
$8.7M |
$3.8M |
$4.9M |
$87.3M |
| Apr 2033 |
$9.3M |
$3.7M |
$5.6M |
$82.4M |
| Mar 2033 |
$2.3M |
$2.7M |
$-346K |
$76.8M |
| Feb 2033 |
$5.1M |
$2.8M |
$2.3M |
$92.0M |
| Jan 2033 |
$6.8M |
$3.1M |
$3.7M |
$89.7M |