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 | $5.4M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $1.4M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$4.9M |
$8.5M |
$-3.6M |
$-97.7M |
| Nov 2033 |
$4.8M |
$8.2M |
$-3.4M |
$-94.1M |
| Oct 2033 |
$4.9M |
$8.0M |
$-3.2M |
$-90.7M |
| Sep 2033 |
$4.8M |
$8.7M |
$-3.9M |
$-87.6M |
| Aug 2033 |
$4.3M |
$8.7M |
$-4.3M |
$-83.7M |
| Jul 2033 |
$4.9M |
$9.9M |
$-5.0M |
$-79.3M |
| Jun 2033 |
$4.9M |
$10.2M |
$-5.3M |
$-74.4M |
| May 2033 |
$4.9M |
$9.6M |
$-4.6M |
$-69.0M |
| Apr 2033 |
$5.5M |
$9.1M |
$-3.6M |
$-64.4M |
| Mar 2033 |
$5.4M |
$8.3M |
$-2.9M |
$-60.8M |
| Feb 2033 |
$5.3M |
$6.5M |
$-1.2M |
$-57.9M |
| Jan 2033 |
$12.5M |
$9.2M |
$3.3M |
$-56.7M |