Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $72K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $92K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.9M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$1.5M |
$5.1M |
$-3.6M |
$-196.3M |
| Nov 2033 |
$1.2M |
$5.4M |
$-4.1M |
$-192.7M |
| Oct 2033 |
$1.2M |
$5.1M |
$-3.8M |
$-188.5M |
| Sep 2033 |
$1.6M |
$4.8M |
$-3.2M |
$-184.7M |
| Aug 2033 |
$1.7M |
$5.6M |
$-3.8M |
$-181.4M |
| Jul 2033 |
$1.5M |
$5.2M |
$-3.6M |
$-177.6M |
| Jun 2033 |
$1.6M |
$5.2M |
$-3.6M |
$-174.0M |
| May 2033 |
$1.2M |
$5.1M |
$-4.0M |
$-170.4M |
| Apr 2033 |
$1.0M |
$5.2M |
$-4.2M |
$-166.5M |
| Mar 2033 |
$1.0M |
$4.6M |
$-3.6M |
$-162.3M |
| Feb 2033 |
$1.0M |
$4.7M |
$-3.7M |
$-158.7M |
| Jan 2033 |
$1.0M |
$11.6M |
$-10.5M |
$-155.0M |