Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $612K |
| Sponsorship | $0 |
| Merchandising | $123K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.3M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$6.8M |
$8.2M |
$-1.4M |
$-156.5M |
| Nov 2033 |
$6.5M |
$7.9M |
$-1.5M |
$-155.1M |
| Oct 2033 |
$5.9M |
$8.3M |
$-2.4M |
$-153.7M |
| Sep 2033 |
$6.7M |
$7.8M |
$-1.1M |
$-151.2M |
| Aug 2033 |
$2.9M |
$7.2M |
$-4.3M |
$-150.1M |
| Jul 2033 |
$4.7M |
$6.9M |
$-2.2M |
$-145.8M |
| Jun 2033 |
$3.0M |
$7.0M |
$-4.0M |
$-143.6M |
| May 2033 |
$3.0M |
$6.8M |
$-3.8M |
$-139.6M |
| Apr 2033 |
$3.0M |
$6.8M |
$-3.8M |
$-135.8M |
| Mar 2033 |
$3.0M |
$7.7M |
$-4.7M |
$-132.1M |
| Feb 2033 |
$3.1M |
$6.9M |
$-3.8M |
$-127.4M |
| Jan 2033 |
$3.2M |
$12.6M |
$-9.4M |
$-123.5M |