Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $168K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $922K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$2.4M |
$3.9M |
$-1.5M |
$-62.4M |
| Nov 2033 |
$2.6M |
$3.9M |
$-1.4M |
$-60.9M |
| Oct 2033 |
$2.7M |
$4.4M |
$-1.7M |
$-59.6M |
| Sep 2033 |
$3.1M |
$4.6M |
$-1.5M |
$-57.8M |
| Aug 2033 |
$2.9M |
$4.8M |
$-1.8M |
$-56.3M |
| Jul 2033 |
$3.5M |
$4.9M |
$-1.4M |
$-54.5M |
| Jun 2033 |
$3.7M |
$5.4M |
$-1.7M |
$-53.1M |
| May 2033 |
$3.6M |
$5.1M |
$-1.5M |
$-51.4M |
| Apr 2033 |
$3.6M |
$4.8M |
$-1.2M |
$-49.9M |
| Mar 2033 |
$3.7M |
$4.3M |
$-574K |
$-48.7M |
| Feb 2033 |
$3.3M |
$3.7M |
$-469K |
$-48.1M |
| Jan 2033 |
$2.8M |
$3.2M |
$-496K |
$-5.4M |