Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $181K |
| Matchday Revenue | $104K |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1.2M |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $1.5M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$3.7M |
$4.2M |
$-566K |
$-100.3M |
| Nov 2033 |
$3.6M |
$4.3M |
$-666K |
$-99.7M |
| Oct 2033 |
$3.3M |
$4.2M |
$-861K |
$-99.1M |
| Sep 2033 |
$3.3M |
$4.1M |
$-879K |
$-98.2M |
| Aug 2033 |
$2.9M |
$4.0M |
$-1.1M |
$-97.3M |
| Jul 2033 |
$2.6M |
$4.2M |
$-1.6M |
$-96.3M |
| Jun 2033 |
$1.9M |
$3.8M |
$-1.9M |
$-94.7M |
| May 2033 |
$1.9M |
$4.2M |
$-2.3M |
$-92.8M |
| Apr 2033 |
$2.7M |
$3.9M |
$-1.1M |
$-90.5M |
| Mar 2033 |
$3.3M |
$4.0M |
$-700K |
$-89.4M |
| Feb 2033 |
$3.6M |
$4.1M |
$-546K |
$-88.7M |
| Jan 2033 |
$3.1M |
$8.1M |
$-5.0M |
$-88.1M |