Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $4.2M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$2.7M |
$8.4M |
$-5.7M |
$-281.6M |
| Nov 2033 |
$3.0M |
$9.5M |
$-6.5M |
$-275.9M |
| Oct 2033 |
$3.0M |
$9.9M |
$-6.9M |
$-269.3M |
| Sep 2033 |
$3.2M |
$9.6M |
$-6.4M |
$-262.5M |
| Aug 2033 |
$3.1M |
$10.0M |
$-6.9M |
$-256.0M |
| Jul 2033 |
$3.1M |
$11.3M |
$-8.3M |
$-249.1M |
| Jun 2033 |
$3.1M |
$8.9M |
$-5.9M |
$-240.9M |
| May 2033 |
$3.0M |
$9.3M |
$-6.3M |
$-235.0M |
| Apr 2033 |
$3.0M |
$10.5M |
$-7.5M |
$-228.7M |
| Mar 2033 |
$3.0M |
$9.4M |
$-6.5M |
$-221.2M |
| Feb 2033 |
$3.0M |
$7.4M |
$-4.3M |
$-214.7M |
| Jan 2033 |
$3.9M |
$17.5M |
$-13.6M |
$-210.4M |