Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $144K |
| Matchday Revenue | $33K |
| Sponsorship | $0 |
| Merchandising | $101K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $798K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$11.1M |
$5.2M |
$5.9M |
$-45.3M |
| Nov 2033 |
$9.3M |
$5.4M |
$4.0M |
$-51.2M |
| Oct 2033 |
$5.2M |
$5.4M |
$-252K |
$-55.1M |
| Sep 2033 |
$17.6M |
$6.3M |
$11.3M |
$-54.9M |
| Aug 2033 |
$1.9M |
$6.2M |
$-4.3M |
$-66.2M |
| Jul 2033 |
$1.6M |
$7.2M |
$-5.6M |
$-61.9M |
| Jun 2033 |
$1.6M |
$5.5M |
$-3.9M |
$-56.3M |
| May 2033 |
$1.9M |
$5.3M |
$-3.4M |
$-52.4M |
| Apr 2033 |
$1.9M |
$4.7M |
$-2.8M |
$-49.0M |
| Mar 2033 |
$1.9M |
$4.4M |
$-2.5M |
$-46.1M |
| Feb 2033 |
$1.9M |
$4.6M |
$-2.7M |
$-43.6M |
| Jan 2033 |
$1.9M |
$6.2M |
$-4.3M |
$-40.9M |