Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $45K |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $1.5M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2033 |
$3.4M |
$5.4M |
$-2.0M |
$-100.4M |
| Nov 2033 |
$3.4M |
$5.4M |
$-2.0M |
$-98.4M |
| Oct 2033 |
$3.8M |
$5.3M |
$-1.4M |
$-96.4M |
| Sep 2033 |
$4.1M |
$5.4M |
$-1.3M |
$-95.0M |
| Aug 2033 |
$2.3M |
$5.0M |
$-2.7M |
$-93.7M |
| Jul 2033 |
$3.3M |
$4.8M |
$-1.5M |
$-91.0M |
| Jun 2033 |
$2.3M |
$4.8M |
$-2.5M |
$-89.5M |
| May 2033 |
$2.3M |
$5.4M |
$-3.1M |
$-87.0M |
| Apr 2033 |
$2.3M |
$5.5M |
$-3.2M |
$-83.9M |
| Mar 2033 |
$2.3M |
$4.9M |
$-2.6M |
$-80.7M |
| Feb 2033 |
$2.7M |
$4.9M |
$-2.2M |
$-78.1M |
| Jan 2033 |
$2.7M |
$8.3M |
$-5.7M |
$-75.9M |