Income Breakdown
| TV Revenue | $4.2M |
| 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 | $3.9M |
| 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 |
| Dec 2033 |
$4.3M |
$5.4M |
$-1.1M |
$73.6M |
| Nov 2033 |
$4.3M |
$5.5M |
$-1.2M |
$74.7M |
| Oct 2033 |
$4.3M |
$5.4M |
$-1.1M |
$75.9M |
| Sep 2033 |
$4.2M |
$6.3M |
$-2.0M |
$77.0M |
| Aug 2033 |
$4.8M |
$7.8M |
$-3.0M |
$79.1M |
| Jul 2033 |
$4.9M |
$6.2M |
$-1.3M |
$82.1M |
| Jun 2033 |
$4.9M |
$6.1M |
$-1.3M |
$83.4M |
| May 2033 |
$5.4M |
$6.5M |
$-1.1M |
$84.7M |
| Apr 2033 |
$4.9M |
$6.5M |
$-1.6M |
$85.8M |
| Mar 2033 |
$5.4M |
$5.9M |
$-510K |
$87.4M |
| Feb 2033 |
$5.3M |
$5.1M |
$256K |
$92.2M |
| Jan 2033 |
$12.0M |
$5.5M |
$6.6M |
$91.9M |