Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $226K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $109K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $790K |
| Staff Wages | $4K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $476K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2035 |
$2.6M |
$1.3M |
$1.4M |
$37.2M |
| Jun 2035 |
$3.4M |
$1.6M |
$1.8M |
$35.8M |
| May 2035 |
$2.6M |
$1.3M |
$1.3M |
$34.0M |
| Apr 2035 |
$2.5M |
$1.5M |
$981K |
$32.7M |
| Mar 2035 |
$2.5M |
$1.7M |
$721K |
$31.8M |
| Feb 2035 |
$2.4M |
$1.8M |
$690K |
$31.0M |
| Jan 2035 |
$2.6M |
$1.9M |
$728K |
$30.3M |
| Dec 2034 |
$2.5M |
$1.7M |
$847K |
$29.6M |
| Nov 2034 |
$2.6M |
$2.0M |
$584K |
$28.8M |
| Oct 2034 |
$2.5M |
$1.9M |
$632K |
$28.2M |
| Sep 2034 |
$3.1M |
$1.9M |
$1.3M |
$27.5M |
| Aug 2034 |
$3.1M |
$1.6M |
$1.5M |
$65.8M |