Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $114K |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.6M |
| Loan Fees (Out) | $600 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$2.8M |
$7.3M |
$-4.5M |
$-174.4M |
| Nov 2033 |
$2.8M |
$7.6M |
$-4.9M |
$-169.9M |
| Oct 2033 |
$3.2M |
$7.4M |
$-4.2M |
$-165.1M |
| Sep 2033 |
$2.6M |
$6.5M |
$-3.9M |
$-160.8M |
| Aug 2033 |
$2.6M |
$5.9M |
$-3.3M |
$-157.0M |
| Jul 2033 |
$2.6M |
$6.4M |
$-3.8M |
$-153.7M |
| Jun 2033 |
$2.7M |
$6.7M |
$-4.0M |
$-149.9M |
| May 2033 |
$2.7M |
$6.9M |
$-4.2M |
$-145.9M |
| Apr 2033 |
$2.7M |
$6.4M |
$-3.8M |
$-141.7M |
| Mar 2033 |
$2.7M |
$6.9M |
$-4.2M |
$-137.9M |
| Feb 2033 |
$2.7M |
$6.7M |
$-3.9M |
$-133.7M |
| Jan 2033 |
$2.7M |
$12.8M |
$-10.0M |
$-129.8M |