Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $61K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $103K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $4.8M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$1.2M |
$7.2M |
$-6.0M |
$-326.5M |
| Nov 2033 |
$1.0M |
$7.6M |
$-6.6M |
$-320.5M |
| Oct 2033 |
$1.0M |
$7.2M |
$-6.2M |
$-313.8M |
| Sep 2033 |
$1.1M |
$7.2M |
$-6.1M |
$-307.7M |
| Aug 2033 |
$954K |
$7.0M |
$-6.1M |
$-301.5M |
| Jul 2033 |
$1.0M |
$6.9M |
$-5.9M |
$-295.4M |
| Jun 2033 |
$1.0M |
$7.1M |
$-6.1M |
$-289.5M |
| May 2033 |
$1.2M |
$7.0M |
$-5.7M |
$-283.4M |
| Apr 2033 |
$897K |
$7.0M |
$-6.1M |
$-277.7M |
| Mar 2033 |
$893K |
$6.3M |
$-5.4M |
$-271.7M |
| Feb 2033 |
$906K |
$6.3M |
$-5.4M |
$-266.2M |
| Jan 2033 |
$921K |
$18.4M |
$-17.5M |
$-260.9M |