Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $67K |
| Sponsorship | $0 |
| Merchandising | $68K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $3.0M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$2.3M |
$6.2M |
$-3.9M |
$-204.8M |
| Nov 2033 |
$1.8M |
$6.1M |
$-4.2M |
$-200.9M |
| Oct 2033 |
$1.8M |
$5.8M |
$-4.0M |
$-196.7M |
| Sep 2033 |
$1.8M |
$5.8M |
$-4.0M |
$-192.7M |
| Aug 2033 |
$1.8M |
$6.4M |
$-4.6M |
$-188.7M |
| Jul 2033 |
$1.8M |
$5.6M |
$-3.8M |
$-184.1M |
| Jun 2033 |
$2.5M |
$5.6M |
$-3.1M |
$-180.2M |
| May 2033 |
$1.8M |
$5.5M |
$-3.7M |
$-177.1M |
| Apr 2033 |
$2.1M |
$5.9M |
$-3.8M |
$-173.4M |
| Mar 2033 |
$2.1M |
$5.8M |
$-3.7M |
$-169.6M |
| Feb 2033 |
$2.1M |
$5.9M |
$-3.9M |
$-165.9M |
| Jan 2033 |
$1.9M |
$13.9M |
$-12.1M |
$-162.0M |