Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $103K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $20K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $378K |
| Staff Wages | $1K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $213K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2034 |
$1.2M |
$593K |
$565K |
$7.4M |
| Oct 2034 |
$1.4M |
$527K |
$835K |
$27.2M |
| Sep 2034 |
$1.3M |
$502K |
$843K |
$26.5M |
| Aug 2034 |
$1.3M |
$564K |
$756K |
$25.7M |
| Jul 2034 |
$1.4M |
$534K |
$848K |
$25.0M |
| Jun 2034 |
$1.3M |
$496K |
$804K |
$24.1M |
| May 2034 |
$1.3M |
$499K |
$840K |
$23.3M |
| Apr 2034 |
$1.1M |
$583K |
$560K |
$22.5M |
| Mar 2034 |
$1.1M |
$582K |
$552K |
$21.9M |
| Feb 2034 |
$1.2M |
$588K |
$608K |
$21.4M |
| Jan 2034 |
$1.6M |
$726K |
$900K |
$20.8M |
| Dec 2033 |
$1.4M |
$592K |
$780K |
$19.9M |