Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $296K |
| Sponsorship | $0 |
| Merchandising | $77K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.2M |
| Loan Fees (Out) | $65K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$2.4M |
$7.2M |
$-4.7M |
$-149.3M |
| Nov 2033 |
$2.3M |
$9.9M |
$-7.6M |
$-144.6M |
| Oct 2033 |
$2.5M |
$7.8M |
$-5.3M |
$-137.0M |
| Sep 2033 |
$2.3M |
$7.4M |
$-5.2M |
$-131.6M |
| Aug 2033 |
$2.2M |
$6.8M |
$-4.6M |
$-126.5M |
| Jul 2033 |
$2.2M |
$6.2M |
$-4.0M |
$-121.9M |
| Jun 2033 |
$3.4M |
$5.8M |
$-2.3M |
$-118.0M |
| May 2033 |
$2.2M |
$5.5M |
$-3.3M |
$-115.6M |
| Apr 2033 |
$2.2M |
$7.4M |
$-5.2M |
$-112.3M |
| Mar 2033 |
$2.2M |
$5.5M |
$-3.3M |
$-107.2M |
| Feb 2033 |
$2.2M |
$5.4M |
$-3.2M |
$-103.9M |
| Jan 2033 |
$2.5M |
$10.8M |
$-8.3M |
$-100.7M |