Income Breakdown
| TV Revenue | $272K |
| TV Placement Bonus | $116K |
| Matchday Revenue | $5K |
| Sponsorship | $4K |
| Merchandising | $97K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $1.7M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $231K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $342K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2034 |
$2.2M |
$3.2M |
$-1.0M |
$-52.1M |
| Dec 2033 |
$2.2M |
$3.0M |
$-855K |
$-51.1M |
| Nov 2033 |
$2.1M |
$3.4M |
$-1.2M |
$-50.2M |
| Oct 2033 |
$2.2M |
$3.3M |
$-1.1M |
$-49.0M |
| Sep 2033 |
$3.9M |
$3.7M |
$229K |
$-47.9M |
| Aug 2033 |
$4.0M |
$2.6M |
$1.4M |
$-48.1M |
| Jul 2033 |
$2.3M |
$2.3M |
$-16K |
$-49.5M |
| Jun 2033 |
$3.0M |
$2.3M |
$700K |
$-50.7M |
| May 2033 |
$2.3M |
$2.3M |
$56K |
$-53.1M |
| Apr 2033 |
$2.4M |
$2.5M |
$-144K |
$-55.1M |
| Mar 2033 |
$2.4M |
$2.7M |
$-331K |
$-57.1M |
| Feb 2033 |
$2.4M |
$4.3M |
$-1.9M |
$-59.2M |