Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $168K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $74K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$2.7M |
$4.3M |
$-1.6M |
$-12.4M |
| Nov 2033 |
$2.7M |
$4.4M |
$-1.7M |
$-10.8M |
| Oct 2033 |
$3.2M |
$5.1M |
$-1.8M |
$-9.1M |
| Sep 2033 |
$3.3M |
$4.4M |
$-1.1M |
$-7.3M |
| Aug 2033 |
$3.5M |
$4.4M |
$-921K |
$-6.2M |
| Jul 2033 |
$3.2M |
$4.3M |
$-1.1M |
$-5.3M |
| Jun 2033 |
$3.3M |
$4.3M |
$-913K |
$-4.2M |
| May 2033 |
$3.6M |
$4.6M |
$-1.0M |
$-3.2M |
| Apr 2033 |
$3.4M |
$4.9M |
$-1.5M |
$-2.2M |
| Mar 2033 |
$3.1M |
$5.2M |
$-2.1M |
$-705K |
| Feb 2033 |
$2.5M |
$4.4M |
$-1.9M |
$1.4M |
| Jan 2033 |
$5.0M |
$4.2M |
$824K |
$3.3M |