Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $177K |
| Matchday Revenue | $8K |
| Sponsorship | $0 |
| Merchandising | $61K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $299K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $1.8M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$11.3M |
$4.9M |
$6.4M |
$-113.4M |
| Nov 2033 |
$10.5M |
$4.9M |
$5.6M |
$-119.8M |
| Oct 2033 |
$4.5M |
$4.9M |
$-337K |
$-125.4M |
| Sep 2033 |
$17.0M |
$5.0M |
$12.0M |
$-125.1M |
| Aug 2033 |
$1.4M |
$5.0M |
$-3.6M |
$-137.1M |
| Jul 2033 |
$1.4M |
$5.4M |
$-4.1M |
$-133.5M |
| Jun 2033 |
$1.4M |
$6.7M |
$-5.3M |
$-129.4M |
| May 2033 |
$1.4M |
$4.9M |
$-3.5M |
$-124.1M |
| Apr 2033 |
$1.4M |
$4.5M |
$-3.1M |
$-120.6M |
| Mar 2033 |
$1.2M |
$4.3M |
$-3.1M |
$-117.5M |
| Feb 2033 |
$1.2M |
$4.3M |
$-3.1M |
$-114.3M |
| Jan 2033 |
$4.4M |
$9.6M |
$-5.2M |
$-111.3M |