Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $80K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.6M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$1.2M |
$4.8M |
$-3.6M |
$-176.4M |
| Nov 2033 |
$1.1M |
$4.3M |
$-3.2M |
$-172.8M |
| Oct 2033 |
$1.0M |
$4.4M |
$-3.4M |
$-169.5M |
| Sep 2033 |
$1.0M |
$4.3M |
$-3.3M |
$-166.2M |
| Aug 2033 |
$1.0M |
$4.3M |
$-3.3M |
$-162.9M |
| Jul 2033 |
$1.0M |
$4.3M |
$-3.3M |
$-159.6M |
| Jun 2033 |
$1.0M |
$4.2M |
$-3.2M |
$-156.3M |
| May 2033 |
$1.2M |
$4.3M |
$-3.1M |
$-153.1M |
| Apr 2033 |
$1.2M |
$4.1M |
$-2.9M |
$-150.0M |
| Mar 2033 |
$1.1M |
$3.9M |
$-2.8M |
$-147.1M |
| Feb 2033 |
$1.1M |
$3.9M |
$-2.8M |
$-144.3M |
| Jan 2033 |
$1.1M |
$10.4M |
$-9.3M |
$-141.5M |