Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $18K |
| Sponsorship | $0 |
| Merchandising | $115K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $3.0M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$1.7M |
$6.3M |
$-4.6M |
$-200.7M |
| Nov 2033 |
$1.7M |
$6.5M |
$-4.8M |
$-196.2M |
| Oct 2033 |
$1.7M |
$7.7M |
$-6.0M |
$-191.4M |
| Sep 2033 |
$1.7M |
$5.7M |
$-4.0M |
$-185.4M |
| Aug 2033 |
$1.7M |
$5.5M |
$-3.9M |
$-181.4M |
| Jul 2033 |
$1.7M |
$5.7M |
$-4.1M |
$-177.6M |
| Jun 2033 |
$2.3M |
$5.3M |
$-3.0M |
$-173.5M |
| May 2033 |
$1.6M |
$5.3M |
$-3.6M |
$-170.5M |
| Apr 2033 |
$1.7M |
$5.2M |
$-3.5M |
$-166.9M |
| Mar 2033 |
$1.9M |
$5.7M |
$-3.8M |
$-163.3M |
| Feb 2033 |
$1.9M |
$5.8M |
$-4.0M |
$-159.5M |
| Jan 2033 |
$1.7M |
$14.4M |
$-12.7M |
$-155.5M |