Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $104K |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $3.4M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$2.1M |
$8.0M |
$-5.9M |
$-234.9M |
| Nov 2033 |
$2.0M |
$8.6M |
$-6.6M |
$-229.0M |
| Oct 2033 |
$2.0M |
$7.9M |
$-5.8M |
$-222.4M |
| Sep 2033 |
$1.8M |
$8.2M |
$-6.3M |
$-216.6M |
| Aug 2033 |
$2.0M |
$7.9M |
$-5.9M |
$-210.3M |
| Jul 2033 |
$2.7M |
$6.0M |
$-3.3M |
$-204.4M |
| Jun 2033 |
$1.9M |
$6.4M |
$-4.5M |
$-201.1M |
| May 2033 |
$1.9M |
$6.0M |
$-4.1M |
$-196.6M |
| Apr 2033 |
$2.4M |
$6.8M |
$-4.3M |
$-192.5M |
| Mar 2033 |
$2.4M |
$7.4M |
$-5.1M |
$-188.2M |
| Feb 2033 |
$2.4M |
$8.4M |
$-6.0M |
$-183.1M |
| Jan 2033 |
$2.3M |
$16.2M |
$-13.8M |
$-177.1M |