Income Breakdown
| TV Revenue | $4.7M |
| 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 | $3.3M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2033 |
$4.8M |
$4.9M |
$-115K |
$31.7M |
| Oct 2033 |
$4.8M |
$5.1M |
$-302K |
$31.8M |
| Sep 2033 |
$5.3M |
$5.5M |
$-208K |
$32.1M |
| Aug 2033 |
$6.4M |
$6.2M |
$161K |
$32.3M |
| Jul 2033 |
$5.4M |
$5.6M |
$-217K |
$32.1M |
| Jun 2033 |
$4.9M |
$7.0M |
$-2.1M |
$32.4M |
| May 2033 |
$4.4M |
$6.0M |
$-1.6M |
$34.5M |
| Apr 2033 |
$4.9M |
$5.9M |
$-952K |
$36.1M |
| Mar 2033 |
$4.8M |
$5.2M |
$-335K |
$37.0M |
| Feb 2033 |
$4.8M |
$4.7M |
$76K |
$37.4M |
| Jan 2033 |
$8.0M |
$5.0M |
$3.0M |
$37.3M |
| Dec 2032 |
$4.8M |
$4.9M |
$-92K |
$34.3M |