Income Breakdown
| TV Revenue | $880K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $13K |
| Sponsorship | $0 |
| Merchandising | $61K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $33K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| 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 |
$3.4M |
$6.7M |
$-3.4M |
$-229.8M |
| Nov 2033 |
$3.8M |
$6.2M |
$-2.4M |
$-226.5M |
| Oct 2033 |
$2.0M |
$6.0M |
$-4.0M |
$-224.0M |
| Sep 2033 |
$4.4M |
$5.9M |
$-1.5M |
$-220.1M |
| Aug 2033 |
$825K |
$6.0M |
$-5.2M |
$-218.6M |
| Jul 2033 |
$998K |
$7.2M |
$-6.2M |
$-213.3M |
| Jun 2033 |
$831K |
$6.1M |
$-5.2M |
$-207.1M |
| May 2033 |
$840K |
$6.5M |
$-5.7M |
$-201.9M |
| Apr 2033 |
$1.2M |
$6.0M |
$-4.8M |
$-196.2M |
| Mar 2033 |
$1.0M |
$5.4M |
$-4.4M |
$-191.4M |
| Feb 2033 |
$1.0M |
$5.3M |
$-4.3M |
$-187.1M |
| Jan 2033 |
$2.2M |
$14.3M |
$-12.1M |
$-182.7M |