Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $248K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$6.2M |
$6.1M |
$166K |
$12.9M |
| Nov 2033 |
$6.8M |
$6.0M |
$852K |
$12.7M |
| Oct 2033 |
$7.3M |
$7.6M |
$-294K |
$11.9M |
| Sep 2033 |
$7.1M |
$8.2M |
$-1.1M |
$12.2M |
| Aug 2033 |
$7.4M |
$8.3M |
$-914K |
$13.3M |
| Jul 2033 |
$6.7M |
$8.5M |
$-1.7M |
$14.2M |
| Jun 2033 |
$7.9M |
$7.9M |
$-19K |
$15.9M |
| May 2033 |
$7.7M |
$8.8M |
$-1.0M |
$15.8M |
| Apr 2033 |
$7.3M |
$8.1M |
$-736K |
$16.8M |
| Mar 2033 |
$8.4M |
$6.6M |
$1.8M |
$89.7M |
| Feb 2033 |
$8.4M |
$6.7M |
$1.7M |
$87.8M |
| Jan 2033 |
$14.9M |
$6.1M |
$8.8M |
$86.0M |