Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $48K |
| Sponsorship | $0 |
| Merchandising | $68K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $1.7M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$1.9M |
$4.9M |
$-3.0M |
$-117.7M |
| Nov 2033 |
$2.7M |
$4.8M |
$-2.0M |
$-114.6M |
| Oct 2033 |
$2.7M |
$4.8M |
$-2.1M |
$-112.6M |
| Sep 2033 |
$2.6M |
$4.5M |
$-1.9M |
$-110.5M |
| Aug 2033 |
$2.6M |
$4.5M |
$-1.9M |
$-108.6M |
| Jul 2033 |
$2.7M |
$4.5M |
$-1.9M |
$-106.7M |
| Jun 2033 |
$5.2M |
$5.0M |
$213K |
$-104.8M |
| May 2033 |
$2.8M |
$4.6M |
$-1.8M |
$-105.0M |
| Apr 2033 |
$2.8M |
$4.7M |
$-1.9M |
$-103.2M |
| Mar 2033 |
$2.1M |
$4.5M |
$-2.4M |
$-101.3M |
| Feb 2033 |
$2.8M |
$4.7M |
$-1.9M |
$-98.9M |
| Jan 2033 |
$2.7M |
$9.2M |
$-6.5M |
$-97.0M |