Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $92K |
| Sponsorship | $0 |
| Merchandising | $109K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $3.5M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$1.4M |
$6.4M |
$-5.0M |
$-235.5M |
| Nov 2033 |
$1.5M |
$6.6M |
$-5.1M |
$-230.5M |
| Oct 2033 |
$1.6M |
$6.4M |
$-4.8M |
$-225.4M |
| Sep 2033 |
$1.9M |
$7.3M |
$-5.4M |
$-220.6M |
| Aug 2033 |
$1.3M |
$5.5M |
$-4.2M |
$-215.2M |
| Jul 2033 |
$1.3M |
$5.4M |
$-4.1M |
$-211.0M |
| Jun 2033 |
$1.4M |
$5.6M |
$-4.2M |
$-206.9M |
| May 2033 |
$1.3M |
$5.4M |
$-4.1M |
$-202.7M |
| Apr 2033 |
$1.4M |
$5.3M |
$-4.0M |
$-198.7M |
| Mar 2033 |
$1.4M |
$5.8M |
$-4.4M |
$-194.7M |
| Feb 2033 |
$1.5M |
$6.2M |
$-4.8M |
$-190.3M |
| Jan 2033 |
$1.5M |
$14.5M |
$-13.0M |
$-185.6M |