Income Breakdown
| TV Revenue | $5.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $385K |
| Sponsorship | $0 |
| Merchandising | $295K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $9.3M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $1.5M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$6.2M |
$12.7M |
$-6.5M |
$-103.5M |
| Nov 2033 |
$7.0M |
$12.9M |
$-5.9M |
$-97.0M |
| Oct 2033 |
$8.1M |
$12.3M |
$-4.2M |
$-91.1M |
| Sep 2033 |
$5.7M |
$9.6M |
$-3.9M |
$-86.9M |
| Aug 2033 |
$5.7M |
$9.5M |
$-3.8M |
$-83.0M |
| Jul 2033 |
$5.7M |
$7.4M |
$-1.7M |
$-79.2M |
| Jun 2033 |
$13.9M |
$8.1M |
$5.8M |
$-77.5M |
| May 2033 |
$6.3M |
$8.6M |
$-2.3M |
$-83.2M |
| Apr 2033 |
$6.0M |
$10.0M |
$-3.9M |
$-80.9M |
| Mar 2033 |
$6.9M |
$8.8M |
$-1.8M |
$-77.0M |
| Feb 2033 |
$6.7M |
$9.3M |
$-2.6M |
$-75.1M |
| Jan 2033 |
$7.0M |
$13.0M |
$-6.0M |
$-72.5M |