Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $289K |
| Matchday Revenue | $10K |
| Sponsorship | $0 |
| Merchandising | $101K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.3M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$8.5M |
$6.8M |
$1.7M |
$-150.7M |
| Nov 2033 |
$12.6M |
$7.0M |
$5.5M |
$-152.4M |
| Oct 2033 |
$5.4M |
$7.1M |
$-1.7M |
$-157.9M |
| Sep 2033 |
$17.8M |
$7.8M |
$10.1M |
$-156.2M |
| Aug 2033 |
$2.2M |
$7.6M |
$-5.4M |
$-166.3M |
| Jul 2033 |
$1.9M |
$10.2M |
$-8.3M |
$-160.9M |
| Jun 2033 |
$1.8M |
$7.2M |
$-5.3M |
$-152.6M |
| May 2033 |
$2.2M |
$6.1M |
$-4.0M |
$-147.3M |
| Apr 2033 |
$8.2M |
$6.1M |
$2.1M |
$-113.0M |
| Mar 2033 |
$5.4M |
$5.8M |
$-457K |
$-115.1M |
| Feb 2033 |
$2.2M |
$5.7M |
$-3.5M |
$-114.6M |
| Jan 2033 |
$5.4M |
$11.0M |
$-5.6M |
$-111.1M |