Income Breakdown
| TV Revenue | $879K |
| TV Placement Bonus | $400K |
| Matchday Revenue | $0 |
| Sponsorship | $10K |
| Merchandising | $491K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $987K |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $334K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $569K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2033 |
$1.8M |
$2.8M |
$-1.0M |
$-48.7M |
| Oct 2033 |
$1.8M |
$2.5M |
$-695K |
$-48.7M |
| Sep 2033 |
$1.8M |
$2.7M |
$-876K |
$-48.0M |
| Aug 2033 |
$1.8M |
$3.8M |
$-2.0M |
$-47.1M |
| Jul 2033 |
$2.0M |
$3.0M |
$-1.0M |
$-45.1M |
| Jun 2033 |
$1.9M |
$3.7M |
$-1.8M |
$-44.1M |
| May 2033 |
$2.0M |
$3.1M |
$-1.1M |
$-42.3M |
| Apr 2033 |
$1.5M |
$3.2M |
$-1.6M |
$-41.2M |
| Mar 2033 |
$1.9M |
$3.0M |
$-1.1M |
$-39.5M |
| Feb 2033 |
$1.9M |
$2.8M |
$-942K |
$-38.4M |
| Jan 2033 |
$3.1M |
$3.3M |
$-212K |
$-37.5M |
| Dec 2032 |
$4.0M |
$3.1M |
$912K |
$-37.3M |