Income Breakdown
| TV Revenue | $292K |
| TV Placement Bonus | $137K |
| Matchday Revenue | $351K |
| Sponsorship | $27K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $178K |
| Continental Prize | $0 |
| Parachute Payment | $1.7M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $11.4M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $777K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2035 |
$3.8M |
$12.2M |
$-8.3M |
$-137.5M |
| Nov 2035 |
$3.9M |
$12.6M |
$-8.8M |
$-129.2M |
| Oct 2035 |
$3.7M |
$14.8M |
$-11.1M |
$-120.4M |
| Sep 2035 |
$5.4M |
$13.7M |
$-8.3M |
$-109.3M |
| Aug 2035 |
$5.4M |
$7.3M |
$-1.9M |
$-101.0M |
| Jul 2035 |
$3.7M |
$8.8M |
$-5.1M |
$-99.1M |
| Jun 2035 |
$4.4M |
$7.2M |
$-2.8M |
$-94.0M |
| May 2035 |
$3.7M |
$7.6M |
$-3.9M |
$-91.3M |
| Apr 2035 |
$4.1M |
$12.6M |
$-8.5M |
$-87.3M |
| Mar 2035 |
$4.3M |
$8.7M |
$-4.4M |
$-188.0M |
| Feb 2035 |
$4.5M |
$11.4M |
$-7.0M |
$-183.7M |
| Jan 2035 |
$4.3M |
$11.8M |
$-7.5M |
$-176.7M |