Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.1M |
| Sponsorship | $0 |
| Merchandising | $211K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $72K |
Expense Breakdown
| Player Wages | $6.7M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $3.2M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$4.7M |
$11.6M |
$-6.9M |
$-217.1M |
| Nov 2033 |
$5.0M |
$11.7M |
$-6.7M |
$-210.2M |
| Oct 2033 |
$4.8M |
$9.9M |
$-5.1M |
$-203.5M |
| Sep 2033 |
$4.8M |
$10.1M |
$-5.3M |
$-198.4M |
| Aug 2033 |
$4.8M |
$11.6M |
$-6.8M |
$-193.1M |
| Jul 2033 |
$5.2M |
$9.6M |
$-4.4M |
$-186.3M |
| Jun 2033 |
$5.7M |
$11.1M |
$-5.3M |
$-182.0M |
| May 2033 |
$5.3M |
$11.0M |
$-5.7M |
$-176.7M |
| Apr 2033 |
$4.7M |
$10.2M |
$-5.4M |
$-171.0M |
| Mar 2033 |
$4.9M |
$8.7M |
$-3.8M |
$-165.6M |
| Feb 2033 |
$5.0M |
$9.0M |
$-4.0M |
$-161.8M |
| Jan 2033 |
$7.0M |
$18.1M |
$-11.1M |
$-157.8M |