Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $30K |
| Sponsorship | $0 |
| Merchandising | $135K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $4.4M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$2.3M |
$8.8M |
$-6.5M |
$-299.6M |
| Nov 2033 |
$2.3M |
$8.2M |
$-5.9M |
$-293.1M |
| Oct 2033 |
$2.3M |
$8.5M |
$-6.2M |
$-287.2M |
| Sep 2033 |
$2.2M |
$8.0M |
$-5.8M |
$-281.0M |
| Aug 2033 |
$2.3M |
$7.7M |
$-5.4M |
$-275.3M |
| Jul 2033 |
$2.2M |
$7.3M |
$-5.0M |
$-269.8M |
| Jun 2033 |
$3.1M |
$7.6M |
$-4.4M |
$-264.8M |
| May 2033 |
$2.2M |
$9.3M |
$-7.0M |
$-260.4M |
| Apr 2033 |
$2.2M |
$7.1M |
$-5.0M |
$-253.3M |
| Mar 2033 |
$2.2M |
$7.1M |
$-5.0M |
$-248.4M |
| Feb 2033 |
$2.2M |
$7.1M |
$-4.9M |
$-243.4M |
| Jan 2033 |
$2.2M |
$18.9M |
$-16.7M |
$-238.5M |