Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $192K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $274K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$3.2M |
$5.3M |
$-2.1M |
$-27.7M |
| Nov 2033 |
$3.1M |
$4.7M |
$-1.6M |
$-25.6M |
| Oct 2033 |
$3.1M |
$4.7M |
$-1.6M |
$-24.0M |
| Sep 2033 |
$3.1M |
$5.5M |
$-2.4M |
$-22.4M |
| Aug 2033 |
$3.1M |
$4.7M |
$-1.6M |
$-20.0M |
| Jul 2033 |
$3.0M |
$5.9M |
$-2.9M |
$-18.4M |
| Jun 2033 |
$3.0M |
$5.3M |
$-2.3M |
$-15.5M |
| May 2033 |
$6.2M |
$7.7M |
$-1.5M |
$-13.3M |
| Apr 2033 |
$4.8M |
$5.8M |
$-1.0M |
$-11.8M |
| Mar 2033 |
$5.8M |
$6.0M |
$-122K |
$-10.8M |
| Feb 2033 |
$4.5M |
$5.5M |
$-916K |
$-10.7M |
| Jan 2033 |
$11.0M |
$5.8M |
$5.1M |
$-9.7M |