Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $243K |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $23K |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $1.8M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$2.2M |
$6.7M |
$-4.5M |
$-122.7M |
| Nov 2033 |
$2.2M |
$7.1M |
$-5.0M |
$-118.2M |
| Oct 2033 |
$2.0M |
$7.2M |
$-5.2M |
$-113.3M |
| Sep 2033 |
$1.7M |
$6.2M |
$-4.5M |
$-108.1M |
| Aug 2033 |
$2.0M |
$5.9M |
$-3.9M |
$-103.6M |
| Jul 2033 |
$2.5M |
$5.2M |
$-2.7M |
$-99.7M |
| Jun 2033 |
$1.9M |
$5.5M |
$-3.5M |
$-96.9M |
| May 2033 |
$2.0M |
$5.1M |
$-3.1M |
$-93.4M |
| Apr 2033 |
$2.1M |
$6.1M |
$-4.0M |
$-90.3M |
| Mar 2033 |
$2.1M |
$5.9M |
$-3.8M |
$-86.3M |
| Feb 2033 |
$2.1M |
$6.1M |
$-4.0M |
$-82.6M |
| Jan 2033 |
$2.1M |
$9.6M |
$-7.5M |
$-78.6M |