Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $892K |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $44K |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $1.6M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$2.7M |
$4.7M |
$-2.0M |
$-111.7M |
| Nov 2033 |
$1.9M |
$4.8M |
$-2.9M |
$-109.7M |
| Oct 2033 |
$2.2M |
$4.5M |
$-2.3M |
$-106.8M |
| Sep 2033 |
$2.4M |
$4.5M |
$-2.1M |
$-104.5M |
| Aug 2033 |
$1.6M |
$4.3M |
$-2.6M |
$-102.4M |
| Jul 2033 |
$1.8M |
$4.0M |
$-2.3M |
$-99.7M |
| Jun 2033 |
$1.6M |
$4.9M |
$-3.4M |
$-97.5M |
| May 2033 |
$1.9M |
$4.8M |
$-2.9M |
$-94.1M |
| Apr 2033 |
$2.2M |
$4.1M |
$-1.9M |
$-91.2M |
| Mar 2033 |
$2.4M |
$4.3M |
$-2.0M |
$-89.3M |
| Feb 2033 |
$2.1M |
$4.1M |
$-2.0M |
$-87.4M |
| Jan 2033 |
$1.8M |
$8.0M |
$-6.2M |
$-85.4M |