Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $174K |
| Matchday Revenue | $31K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $3.7M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$5.1M |
$6.6M |
$-1.5M |
$-245.9M |
| Nov 2033 |
$5.1M |
$7.7M |
$-2.5M |
$-244.4M |
| Oct 2033 |
$3.7M |
$6.4M |
$-2.7M |
$-241.9M |
| Sep 2033 |
$5.3M |
$6.7M |
$-1.4M |
$-239.2M |
| Aug 2033 |
$2.4M |
$6.9M |
$-4.5M |
$-237.8M |
| Jul 2033 |
$2.0M |
$6.6M |
$-4.6M |
$-233.3M |
| Jun 2033 |
$1.9M |
$6.5M |
$-4.6M |
$-228.7M |
| May 2033 |
$1.8M |
$6.5M |
$-4.7M |
$-224.1M |
| Apr 2033 |
$1.7M |
$8.0M |
$-6.3M |
$-219.4M |
| Mar 2033 |
$1.8M |
$7.2M |
$-5.4M |
$-213.1M |
| Feb 2033 |
$1.6M |
$5.9M |
$-4.3M |
$-207.7M |
| Jan 2033 |
$1.9M |
$15.3M |
$-13.4M |
$-203.4M |