Income Breakdown
| TV Revenue | $286K |
| TV Placement Bonus | $12K |
| Matchday Revenue | $0 |
| Sponsorship | $384 |
| Merchandising | $35K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $204 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $193K |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $107K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2035 |
$334K |
$309K |
$25K |
$-1.4M |
| May 2035 |
$312K |
$357K |
$-45K |
$-1.4M |
| Apr 2035 |
$318K |
$322K |
$-4K |
$-1.3M |
| Mar 2035 |
$304K |
$370K |
$-65K |
$-1.3M |
| Feb 2035 |
$304K |
$394K |
$-90K |
$-1.3M |
| Jan 2035 |
$299K |
$381K |
$-82K |
$-1.2M |
| Dec 2034 |
$299K |
$383K |
$-84K |
$-1.1M |
| Nov 2034 |
$300K |
$532K |
$-232K |
$-1.0M |
| Oct 2034 |
$296K |
$429K |
$-133K |
$-774K |
| Sep 2034 |
$295K |
$320K |
$-25K |
$-641K |
| Aug 2034 |
$296K |
$320K |
$-24K |
$-615K |
| Jul 2034 |
$299K |
$392K |
$-92K |
$-591K |