Income Breakdown
| TV Revenue | $985K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $80K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.8M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$1.1M |
$4.9M |
$-3.8M |
$-186.3M |
| Nov 2033 |
$949K |
$5.1M |
$-4.1M |
$-182.4M |
| Oct 2033 |
$956K |
$5.2M |
$-4.2M |
$-178.3M |
| Sep 2033 |
$975K |
$5.1M |
$-4.1M |
$-174.1M |
| Aug 2033 |
$957K |
$5.3M |
$-4.3M |
$-170.0M |
| Jul 2033 |
$947K |
$5.0M |
$-4.0M |
$-165.7M |
| Jun 2033 |
$953K |
$5.6M |
$-4.7M |
$-161.7M |
| May 2033 |
$968K |
$5.2M |
$-4.3M |
$-157.0M |
| Apr 2033 |
$1.4M |
$4.9M |
$-3.5M |
$-152.7M |
| Mar 2033 |
$677K |
$4.3M |
$-3.6M |
$-149.3M |
| Feb 2033 |
$688K |
$4.3M |
$-3.6M |
$-145.6M |
| Jan 2033 |
$680K |
$10.9M |
$-10.2M |
$-142.1M |