Income Breakdown
| TV Revenue | $840K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $61K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $981K |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.0M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$902K |
$4.1M |
$-3.2M |
$-138.5M |
| Nov 2033 |
$863K |
$4.1M |
$-3.3M |
$-135.4M |
| Oct 2033 |
$860K |
$3.8M |
$-3.0M |
$-132.1M |
| Sep 2033 |
$860K |
$3.9M |
$-3.0M |
$-129.2M |
| Aug 2033 |
$868K |
$3.8M |
$-2.9M |
$-126.1M |
| Jul 2033 |
$879K |
$3.8M |
$-2.9M |
$-123.2M |
| Jun 2033 |
$888K |
$3.8M |
$-2.9M |
$-120.3M |
| May 2033 |
$883K |
$3.9M |
$-3.0M |
$-117.4M |
| Apr 2033 |
$880K |
$3.7M |
$-2.9M |
$-114.4M |
| Mar 2033 |
$857K |
$3.6M |
$-2.7M |
$-111.5M |
| Feb 2033 |
$866K |
$3.7M |
$-2.9M |
$-108.8M |
| Jan 2033 |
$871K |
$8.4M |
$-7.6M |
$-105.9M |