Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $131K |
| Sponsorship | $0 |
| Merchandising | $123K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.3M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $3.1M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$3.4M |
$9.9M |
$-6.5M |
$-212.9M |
| Nov 2033 |
$3.8M |
$10.4M |
$-6.7M |
$-206.3M |
| Oct 2033 |
$3.4M |
$9.9M |
$-6.4M |
$-199.7M |
| Sep 2033 |
$3.4M |
$11.0M |
$-7.6M |
$-193.3M |
| Aug 2033 |
$3.3M |
$8.5M |
$-5.2M |
$-185.6M |
| Jul 2033 |
$6.5M |
$8.6M |
$-2.2M |
$-180.4M |
| Jun 2033 |
$3.3M |
$8.1M |
$-4.8M |
$-178.2M |
| May 2033 |
$3.4M |
$8.1M |
$-4.7M |
$-173.5M |
| Apr 2033 |
$3.4M |
$7.4M |
$-4.0M |
$-168.8M |
| Mar 2033 |
$3.3M |
$7.4M |
$-4.0M |
$-164.8M |
| Feb 2033 |
$3.4M |
$7.3M |
$-3.9M |
$-160.7M |
| Jan 2033 |
$3.0M |
$16.9M |
$-13.9M |
$-156.9M |