Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $26K |
| Sponsorship | $0 |
| Merchandising | $83K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $220K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $5.6M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$3.8M |
$9.9M |
$-6.1M |
$-376.7M |
| Nov 2033 |
$2.7M |
$12.1M |
$-9.5M |
$-370.6M |
| Oct 2033 |
$2.6M |
$13.2M |
$-10.6M |
$-361.1M |
| Sep 2033 |
$2.9M |
$10.6M |
$-7.7M |
$-350.5M |
| Aug 2033 |
$2.6M |
$10.5M |
$-7.9M |
$-342.8M |
| Jul 2033 |
$2.6M |
$10.2M |
$-7.7M |
$-334.9M |
| Jun 2033 |
$2.6M |
$10.1M |
$-7.5M |
$-327.2M |
| May 2033 |
$2.6M |
$9.8M |
$-7.2M |
$-319.7M |
| Apr 2033 |
$2.6M |
$8.8M |
$-6.3M |
$-312.5M |
| Mar 2033 |
$2.5M |
$8.7M |
$-6.2M |
$-306.2M |
| Feb 2033 |
$2.5M |
$10.0M |
$-7.4M |
$-300.0M |
| Jan 2033 |
$2.6M |
$23.0M |
$-20.4M |
$-292.5M |