Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $657K |
| Matchday Revenue | $112K |
| Sponsorship | $18K |
| Merchandising | $715K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $2K |
| Transfer Amortization | $21K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $731K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2035 |
$3.9M |
$3.0M |
$917K |
$46.6M |
| Oct 2035 |
$3.3M |
$4.5M |
$-1.2M |
$45.7M |
| Sep 2035 |
$3.8M |
$3.0M |
$759K |
$46.8M |
| Aug 2035 |
$3.7M |
$2.5M |
$1.3M |
$46.0M |
| Jul 2035 |
$3.8M |
$2.9M |
$859K |
$44.7M |
| Jun 2035 |
$5.0M |
$2.7M |
$2.3M |
$43.9M |
| May 2035 |
$3.7M |
$2.7M |
$1.1M |
$41.6M |
| Apr 2035 |
$3.7M |
$2.6M |
$1.1M |
$40.5M |
| Mar 2035 |
$3.9M |
$3.9M |
$-2K |
$39.4M |
| Feb 2035 |
$4.0M |
$3.8M |
$173K |
$39.4M |
| Jan 2035 |
$4.0M |
$3.5M |
$543K |
$39.2M |
| Dec 2034 |
$3.9M |
$3.3M |
$592K |
$38.6M |