Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $101K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.1M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$1.3M |
$5.6M |
$-4.4M |
$-142.6M |
| Nov 2033 |
$1.5M |
$5.4M |
$-3.9M |
$-138.2M |
| Oct 2033 |
$1.3M |
$5.7M |
$-4.4M |
$-134.3M |
| Sep 2033 |
$1.3M |
$6.0M |
$-4.7M |
$-129.9M |
| Aug 2033 |
$1.3M |
$6.4M |
$-5.1M |
$-125.2M |
| Jul 2033 |
$1.3M |
$7.7M |
$-6.4M |
$-120.1M |
| Jun 2033 |
$1.3M |
$5.4M |
$-4.1M |
$-113.7M |
| May 2033 |
$1.6M |
$5.1M |
$-3.5M |
$-109.6M |
| Apr 2033 |
$2.8M |
$4.9M |
$-2.1M |
$-106.0M |
| Mar 2033 |
$2.8M |
$4.9M |
$-2.1M |
$-103.9M |
| Feb 2033 |
$1.6M |
$4.7M |
$-3.2M |
$-101.8M |
| Jan 2033 |
$2.8M |
$9.5M |
$-6.7M |
$-98.6M |