Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $167K |
| Sponsorship | $0 |
| Merchandising | $168K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$3.7M |
$5.4M |
$-1.7M |
$23.6M |
| Nov 2033 |
$4.2M |
$5.8M |
$-1.5M |
$25.4M |
| Oct 2033 |
$4.8M |
$5.7M |
$-906K |
$26.9M |
| Sep 2033 |
$4.7M |
$7.4M |
$-2.7M |
$27.8M |
| Aug 2033 |
$4.6M |
$4.8M |
$-264K |
$53.0M |
| Jul 2033 |
$4.6M |
$5.5M |
$-883K |
$53.3M |
| Jun 2033 |
$14.2M |
$4.9M |
$9.4M |
$54.1M |
| May 2033 |
$4.9M |
$5.5M |
$-610K |
$44.8M |
| Apr 2033 |
$5.6M |
$5.1M |
$420K |
$45.4M |
| Mar 2033 |
$5.7M |
$5.4M |
$275K |
$45.0M |
| Feb 2033 |
$4.9M |
$7.3M |
$-2.4M |
$44.7M |
| Jan 2033 |
$6.0M |
$5.5M |
$486K |
$47.1M |