Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $72K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $30K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| 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 |
$1.2M |
$5.6M |
$-4.4M |
$-230.3M |
| Nov 2033 |
$1.1M |
$5.6M |
$-4.5M |
$-226.0M |
| Oct 2033 |
$1.1M |
$5.7M |
$-4.6M |
$-221.5M |
| Sep 2033 |
$1.2M |
$5.5M |
$-4.2M |
$-216.9M |
| Aug 2033 |
$1.1M |
$5.8M |
$-4.7M |
$-212.7M |
| Jul 2033 |
$1.0M |
$5.8M |
$-4.7M |
$-207.9M |
| Jun 2033 |
$1.1M |
$6.1M |
$-5.0M |
$-203.2M |
| May 2033 |
$1.1M |
$5.8M |
$-4.7M |
$-198.2M |
| Apr 2033 |
$1.0M |
$5.6M |
$-4.6M |
$-193.5M |
| Mar 2033 |
$1.0M |
$5.2M |
$-4.2M |
$-188.9M |
| Feb 2033 |
$1.0M |
$5.1M |
$-4.1M |
$-184.7M |
| Jan 2033 |
$1.0M |
$13.6M |
$-12.6M |
$-180.7M |