Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $15K |
| Sponsorship | $0 |
| Merchandising | $168K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $1.7M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$3.6M |
$6.4M |
$-2.8M |
$-116.8M |
| Nov 2033 |
$3.6M |
$6.0M |
$-2.4M |
$-114.0M |
| Oct 2033 |
$3.5M |
$5.5M |
$-2.0M |
$-111.6M |
| Sep 2033 |
$3.5M |
$5.6M |
$-2.0M |
$-109.6M |
| Aug 2033 |
$3.5M |
$5.2M |
$-1.7M |
$-92.4M |
| Jul 2033 |
$3.5M |
$5.6M |
$-2.1M |
$-90.7M |
| Jun 2033 |
$6.4M |
$5.1M |
$1.3M |
$-88.6M |
| May 2033 |
$3.6M |
$5.7M |
$-2.1M |
$-89.9M |
| Apr 2033 |
$3.6M |
$5.8M |
$-2.3M |
$-87.7M |
| Mar 2033 |
$3.6M |
$6.7M |
$-3.1M |
$-85.5M |
| Feb 2033 |
$3.6M |
$6.5M |
$-2.9M |
$-82.4M |
| Jan 2033 |
$3.6M |
$9.8M |
$-6.2M |
$-79.5M |