Income Breakdown
| TV Revenue | $392K |
| 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 | $580K |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.7M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $984K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$472K |
$4.2M |
$-3.8M |
$-180.0M |
| Nov 2033 |
$459K |
$4.3M |
$-3.8M |
$-176.2M |
| Oct 2033 |
$476K |
$4.2M |
$-3.7M |
$-172.4M |
| Sep 2033 |
$470K |
$4.5M |
$-4.0M |
$-168.7M |
| Aug 2033 |
$470K |
$4.3M |
$-3.9M |
$-164.7M |
| Jul 2033 |
$472K |
$4.1M |
$-3.6M |
$-160.8M |
| Jun 2033 |
$483K |
$4.0M |
$-3.5M |
$-157.2M |
| May 2033 |
$481K |
$3.9M |
$-3.4M |
$-153.7M |
| Apr 2033 |
$574K |
$3.9M |
$-3.3M |
$-150.3M |
| Mar 2033 |
$478K |
$3.7M |
$-3.3M |
$-147.0M |
| Feb 2033 |
$485K |
$3.7M |
$-3.2M |
$-143.8M |
| Jan 2033 |
$480K |
$10.4M |
$-9.9M |
$-140.6M |