Income Breakdown
| TV Revenue | $5.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $98K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$5.4M |
$6.6M |
$-1.2M |
$-16.5M |
| Nov 2033 |
$5.4M |
$6.2M |
$-863K |
$-15.2M |
| Oct 2033 |
$5.4M |
$7.6M |
$-2.3M |
$-14.4M |
| Sep 2033 |
$5.3M |
$8.0M |
$-2.7M |
$-12.1M |
| Aug 2033 |
$5.4M |
$8.5M |
$-3.2M |
$-9.4M |
| Jul 2033 |
$5.4M |
$7.4M |
$-2.0M |
$-6.2M |
| Jun 2033 |
$8.3M |
$8.9M |
$-600K |
$-4.2M |
| May 2033 |
$9.0M |
$9.4M |
$-426K |
$-3.6M |
| Apr 2033 |
$7.6M |
$8.3M |
$-747K |
$-3.2M |
| Mar 2033 |
$7.9M |
$7.6M |
$240K |
$-2.4M |
| Feb 2033 |
$6.4M |
$6.4M |
$-9K |
$-2.7M |
| Jan 2033 |
$18.5M |
$8.6M |
$9.9M |
$-2.7M |