Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $103K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $61K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $856K |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $1.5M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$1.3M |
$3.3M |
$-2.0M |
$-98.2M |
| Nov 2033 |
$1.1M |
$3.3M |
$-2.2M |
$-96.1M |
| Oct 2033 |
$889K |
$3.2M |
$-2.3M |
$-93.9M |
| Sep 2033 |
$875K |
$3.2M |
$-2.3M |
$-91.6M |
| Aug 2033 |
$877K |
$3.1M |
$-2.2M |
$-89.3M |
| Jul 2033 |
$916K |
$3.0M |
$-2.1M |
$-87.1M |
| Jun 2033 |
$885K |
$3.0M |
$-2.1M |
$-85.0M |
| May 2033 |
$888K |
$3.0M |
$-2.1M |
$-82.9M |
| Apr 2033 |
$1.0M |
$3.0M |
$-1.9M |
$-80.8M |
| Mar 2033 |
$1.0M |
$3.0M |
$-1.9M |
$-78.8M |
| Feb 2033 |
$1.0M |
$2.9M |
$-1.9M |
$-76.9M |
| Jan 2033 |
$1.1M |
$6.4M |
$-5.2M |
$-75.0M |