Income Breakdown
| TV Revenue | $5.3M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $34K |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $7.4M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $180K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$11.7M |
$9.7M |
$2.0M |
$-26.7M |
| Nov 2033 |
$11.0M |
$8.8M |
$2.2M |
$-28.7M |
| Oct 2033 |
$9.0M |
$8.1M |
$871K |
$-30.8M |
| Sep 2033 |
$9.4M |
$8.3M |
$1.0M |
$-31.7M |
| Aug 2033 |
$6.4M |
$8.6M |
$-2.2M |
$-32.8M |
| Jul 2033 |
$6.5M |
$8.7M |
$-2.2M |
$-30.6M |
| Jun 2033 |
$6.5M |
$8.4M |
$-1.9M |
$-28.4M |
| May 2033 |
$7.6M |
$10.0M |
$-2.4M |
$-26.5M |
| Apr 2033 |
$5.5M |
$8.3M |
$-2.8M |
$-24.2M |
| Mar 2033 |
$5.4M |
$8.1M |
$-2.8M |
$-21.4M |
| Feb 2033 |
$5.4M |
$7.2M |
$-1.9M |
$-18.6M |
| Jan 2033 |
$13.6M |
$8.4M |
$5.1M |
$-16.7M |