Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $350K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$2.5M |
$3.9M |
$-1.4M |
$-24.2M |
| Nov 2033 |
$2.5M |
$3.4M |
$-894K |
$-22.8M |
| Oct 2033 |
$4.2M |
$3.2M |
$955K |
$-21.9M |
| Sep 2033 |
$2.8M |
$3.1M |
$-325K |
$-22.8M |
| Aug 2033 |
$2.7M |
$2.7M |
$17K |
$-22.5M |
| Jul 2033 |
$3.0M |
$3.3M |
$-287K |
$-22.5M |
| Jun 2033 |
$2.7M |
$3.0M |
$-333K |
$-22.2M |
| May 2033 |
$2.7M |
$3.1M |
$-417K |
$-21.9M |
| Apr 2033 |
$2.7M |
$3.9M |
$-1.2M |
$-21.5M |
| Mar 2033 |
$2.7M |
$3.5M |
$-831K |
$-20.3M |
| Feb 2033 |
$2.7M |
$4.1M |
$-1.4M |
$-19.4M |
| Jan 2033 |
$2.7M |
$5.0M |
$-2.3M |
$-18.0M |