Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.6M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$2.5M |
$5.7M |
$-3.2M |
$-177.5M |
| Nov 2033 |
$2.5M |
$5.5M |
$-3.0M |
$-174.3M |
| Oct 2033 |
$2.5M |
$5.4M |
$-3.0M |
$-171.3M |
| Sep 2033 |
$2.4M |
$6.4M |
$-4.0M |
$-168.4M |
| Aug 2033 |
$2.5M |
$6.1M |
$-3.6M |
$-164.4M |
| Jul 2033 |
$2.5M |
$6.1M |
$-3.6M |
$-160.7M |
| Jun 2033 |
$2.3M |
$6.0M |
$-3.7M |
$-157.1M |
| May 2033 |
$2.3M |
$5.9M |
$-3.6M |
$-153.4M |
| Apr 2033 |
$2.3M |
$5.7M |
$-3.4M |
$-149.8M |
| Mar 2033 |
$2.2M |
$5.4M |
$-3.2M |
$-146.4M |
| Feb 2033 |
$2.2M |
$5.8M |
$-3.6M |
$-143.2M |
| Jan 2033 |
$2.5M |
$11.6M |
$-9.1M |
$-139.6M |