Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $86K |
| Sponsorship | $0 |
| Merchandising | $106K |
| 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 | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$5.4M |
$7.9M |
$-2.5M |
$-152.5M |
| Nov 2033 |
$5.1M |
$7.9M |
$-2.8M |
$-150.1M |
| Oct 2033 |
$4.4M |
$8.2M |
$-3.8M |
$-147.2M |
| Sep 2033 |
$5.8M |
$7.1M |
$-1.3M |
$-143.5M |
| Aug 2033 |
$2.7M |
$6.3M |
$-3.6M |
$-142.2M |
| Jul 2033 |
$2.7M |
$6.7M |
$-4.0M |
$-138.6M |
| Jun 2033 |
$6.4M |
$6.6M |
$-201K |
$-134.6M |
| May 2033 |
$2.7M |
$6.0M |
$-3.3M |
$-134.4M |
| Apr 2033 |
$2.7M |
$5.8M |
$-3.0M |
$-131.1M |
| Mar 2033 |
$2.7M |
$6.2M |
$-3.5M |
$-128.0M |
| Feb 2033 |
$3.2M |
$6.7M |
$-3.5M |
$-124.6M |
| Jan 2033 |
$3.2M |
$12.3M |
$-9.1M |
$-121.1M |