Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $120K |
| Sponsorship | $0 |
| Merchandising | $109K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $135K |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $4.0M |
| Loan Fees (Out) | $247K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$1.7M |
$7.8M |
$-6.2M |
$-273.4M |
| Nov 2033 |
$1.6M |
$8.1M |
$-6.5M |
$-267.2M |
| Oct 2033 |
$1.5M |
$7.6M |
$-6.0M |
$-260.7M |
| Sep 2033 |
$1.8M |
$7.3M |
$-5.5M |
$-254.7M |
| Aug 2033 |
$1.3M |
$6.4M |
$-5.1M |
$-249.2M |
| Jul 2033 |
$1.3M |
$6.7M |
$-5.3M |
$-244.1M |
| Jun 2033 |
$1.4M |
$6.2M |
$-4.7M |
$-238.7M |
| May 2033 |
$1.3M |
$6.2M |
$-4.9M |
$-234.0M |
| Apr 2033 |
$1.4M |
$6.0M |
$-4.6M |
$-229.1M |
| Mar 2033 |
$1.6M |
$6.7M |
$-5.1M |
$-224.5M |
| Feb 2033 |
$1.6M |
$7.1M |
$-5.4M |
$-219.4M |
| Jan 2033 |
$1.6M |
$19.2M |
$-17.6M |
$-214.0M |