Income Breakdown
| TV Revenue | $1.9M |
| 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 | $2.2M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.5M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$2.0M |
$5.9M |
$-3.9M |
$-166.1M |
| Nov 2033 |
$2.0M |
$5.9M |
$-3.9M |
$-162.2M |
| Oct 2033 |
$2.0M |
$5.4M |
$-3.4M |
$-158.3M |
| Sep 2033 |
$2.0M |
$5.4M |
$-3.4M |
$-154.9M |
| Aug 2033 |
$2.0M |
$5.6M |
$-3.6M |
$-151.5M |
| Jul 2033 |
$2.0M |
$5.6M |
$-3.6M |
$-147.9M |
| Jun 2033 |
$2.0M |
$5.4M |
$-3.4M |
$-144.3M |
| May 2033 |
$2.0M |
$6.5M |
$-4.5M |
$-140.9M |
| Apr 2033 |
$2.1M |
$5.9M |
$-3.8M |
$-136.4M |
| Mar 2033 |
$2.2M |
$5.2M |
$-2.9M |
$-132.6M |
| Feb 2033 |
$2.2M |
$4.8M |
$-2.6M |
$-129.6M |
| Jan 2033 |
$2.6M |
$10.6M |
$-8.1M |
$-127.1M |