Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $144K |
| Sponsorship | $0 |
| Merchandising | $123K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $59K |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $1.9M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$3.1M |
$6.6M |
$-3.5M |
$-128.0M |
| Nov 2033 |
$3.2M |
$6.2M |
$-3.0M |
$-124.5M |
| Oct 2033 |
$3.2M |
$6.1M |
$-2.9M |
$-121.5M |
| Sep 2033 |
$3.1M |
$6.1M |
$-3.1M |
$-118.6M |
| Aug 2033 |
$3.0M |
$5.5M |
$-2.5M |
$-115.5M |
| Jul 2033 |
$4.5M |
$5.3M |
$-831K |
$-113.0M |
| Jun 2033 |
$3.0M |
$5.6M |
$-2.6M |
$-112.1M |
| May 2033 |
$3.0M |
$5.8M |
$-2.8M |
$-109.5M |
| Apr 2033 |
$3.0M |
$5.3M |
$-2.3M |
$-106.7M |
| Mar 2033 |
$3.0M |
$5.4M |
$-2.4M |
$-104.4M |
| Feb 2033 |
$29.6M |
$5.5M |
$24.1M |
$-102.0M |
| Jan 2033 |
$3.0M |
$11.7M |
$-8.7M |
$-126.1M |