Income Breakdown
| TV Revenue | $509K |
| TV Placement Bonus | $47K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $80K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $19K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.4M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$703K |
$4.5M |
$-3.8M |
$-164.3M |
| Nov 2033 |
$649K |
$4.5M |
$-3.8M |
$-160.4M |
| Oct 2033 |
$677K |
$4.4M |
$-3.8M |
$-156.6M |
| Sep 2033 |
$575K |
$4.5M |
$-3.9M |
$-152.8M |
| Aug 2033 |
$526K |
$4.3M |
$-3.8M |
$-149.0M |
| Jul 2033 |
$575K |
$4.3M |
$-3.7M |
$-145.1M |
| Jun 2033 |
$529K |
$4.8M |
$-4.3M |
$-141.4M |
| May 2033 |
$688K |
$4.2M |
$-3.5M |
$-137.2M |
| Apr 2033 |
$673K |
$4.4M |
$-3.8M |
$-133.6M |
| Mar 2033 |
$528K |
$4.0M |
$-3.5M |
$-129.9M |
| Feb 2033 |
$536K |
$4.0M |
$-3.4M |
$-126.4M |
| Jan 2033 |
$530K |
$9.7M |
$-9.2M |
$-122.9M |