Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $290K |
| Sponsorship | $0 |
| Merchandising | $123K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
Expense Breakdown
| Player Wages | $4.5M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $2.8M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$3.9M |
$8.8M |
$-5.0M |
$-188.4M |
| Nov 2033 |
$3.5M |
$9.0M |
$-5.6M |
$-183.5M |
| Oct 2033 |
$3.6M |
$10.0M |
$-6.3M |
$-177.9M |
| Sep 2033 |
$3.9M |
$8.4M |
$-4.5M |
$-171.6M |
| Aug 2033 |
$2.9M |
$7.5M |
$-4.5M |
$-167.1M |
| Jul 2033 |
$4.8M |
$6.8M |
$-2.1M |
$-162.6M |
| Jun 2033 |
$3.0M |
$7.0M |
$-4.1M |
$-160.5M |
| May 2033 |
$3.1M |
$7.7M |
$-4.6M |
$-156.5M |
| Apr 2033 |
$4.2M |
$7.1M |
$-2.9M |
$-151.9M |
| Mar 2033 |
$4.2M |
$6.9M |
$-2.8M |
$-149.0M |
| Feb 2033 |
$3.1M |
$6.7M |
$-3.6M |
$-146.2M |
| Jan 2033 |
$4.6M |
$14.6M |
$-10.0M |
$-142.6M |