Income Breakdown
| TV Revenue | $854K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $61K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $11K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $3.4M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$926K |
$5.7M |
$-4.8M |
$-228.4M |
| Nov 2033 |
$863K |
$6.1M |
$-5.2M |
$-223.7M |
| Oct 2033 |
$868K |
$5.9M |
$-5.0M |
$-218.5M |
| Sep 2033 |
$856K |
$5.6M |
$-4.8M |
$-213.4M |
| Aug 2033 |
$883K |
$5.5M |
$-4.6M |
$-208.6M |
| Jul 2033 |
$879K |
$5.5M |
$-4.6M |
$-204.1M |
| Jun 2033 |
$1.1M |
$5.6M |
$-4.6M |
$-199.4M |
| May 2033 |
$1.3M |
$5.7M |
$-4.4M |
$-194.9M |
| Apr 2033 |
$1.5M |
$5.5M |
$-4.0M |
$-190.5M |
| Mar 2033 |
$857K |
$5.4M |
$-4.6M |
$-186.5M |
| Feb 2033 |
$870K |
$5.1M |
$-4.3M |
$-181.9M |
| Jan 2033 |
$871K |
$13.3M |
$-12.4M |
$-177.6M |