Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $505K |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $15K |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $3.2M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$3.5M |
$7.8M |
$-4.3M |
$-219.2M |
| Nov 2033 |
$3.3M |
$8.4M |
$-5.0M |
$-214.9M |
| Oct 2033 |
$3.6M |
$8.3M |
$-4.8M |
$-209.9M |
| Sep 2033 |
$3.0M |
$6.8M |
$-3.9M |
$-205.1M |
| Aug 2033 |
$3.1M |
$6.1M |
$-3.0M |
$-201.2M |
| Jul 2033 |
$3.3M |
$7.2M |
$-4.0M |
$-198.3M |
| Jun 2033 |
$3.4M |
$7.9M |
$-4.6M |
$-194.3M |
| May 2033 |
$3.3M |
$7.7M |
$-4.4M |
$-189.7M |
| Apr 2033 |
$3.3M |
$7.7M |
$-4.4M |
$-185.4M |
| Mar 2033 |
$3.4M |
$7.3M |
$-3.9M |
$-181.0M |
| Feb 2033 |
$3.2M |
$7.5M |
$-4.4M |
$-177.1M |
| Jan 2033 |
$3.2M |
$16.5M |
$-13.3M |
$-172.7M |