Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $335K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $254K |
| 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) | $229K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$4.3M |
$6.7M |
$-2.4M |
$-113.4M |
| Nov 2033 |
$4.3M |
$8.0M |
$-3.7M |
$-111.0M |
| Oct 2033 |
$4.9M |
$7.4M |
$-2.5M |
$-107.3M |
| Sep 2033 |
$5.1M |
$6.9M |
$-1.7M |
$-104.8M |
| Aug 2033 |
$4.9M |
$7.2M |
$-2.3M |
$-103.1M |
| Jul 2033 |
$3.6M |
$7.2M |
$-3.6M |
$-100.8M |
| Jun 2033 |
$3.2M |
$6.7M |
$-3.6M |
$-97.2M |
| May 2033 |
$2.8M |
$6.1M |
$-3.2M |
$-93.7M |
| Apr 2033 |
$2.9M |
$5.3M |
$-2.4M |
$-90.4M |
| Mar 2033 |
$2.9M |
$5.4M |
$-2.5M |
$-88.0M |
| Feb 2033 |
$3.0M |
$5.3M |
$-2.3M |
$-85.6M |
| Jan 2033 |
$4.6M |
$10.0M |
$-5.4M |
$-83.3M |