Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$3.4M |
$4.2M |
$-752K |
$4.1M |
| Nov 2033 |
$3.4M |
$4.1M |
$-628K |
$4.9M |
| Oct 2033 |
$3.5M |
$4.0M |
$-539K |
$5.5M |
| Sep 2033 |
$3.1M |
$5.2M |
$-2.1M |
$6.0M |
| Aug 2033 |
$3.2M |
$4.6M |
$-1.5M |
$8.1M |
| Jul 2033 |
$3.5M |
$4.5M |
$-986K |
$9.5M |
| Jun 2033 |
$3.1M |
$4.5M |
$-1.4M |
$10.5M |
| May 2033 |
$3.1M |
$4.7M |
$-1.5M |
$12.0M |
| Apr 2033 |
$3.1M |
$4.5M |
$-1.4M |
$13.5M |
| Mar 2033 |
$3.1M |
$4.3M |
$-1.2M |
$14.9M |
| Feb 2033 |
$3.1M |
$3.7M |
$-540K |
$26.6M |
| Jan 2033 |
$4.6M |
$4.2M |
$449K |
$27.1M |