Income Breakdown
| TV Revenue | $269K |
| TV Placement Bonus | $81K |
| Matchday Revenue | $8K |
| Sponsorship | $3K |
| Merchandising | $69K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $592K |
| Staff Wages | $842 |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $131K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2035 |
$429K |
$734K |
$-305K |
$-2.5M |
| Sep 2035 |
$468K |
$584K |
$-116K |
$-2.2M |
| Aug 2035 |
$465K |
$435K |
$31K |
$-2.1M |
| Jul 2035 |
$471K |
$456K |
$15K |
$-2.2M |
| Jun 2035 |
$539K |
$653K |
$-114K |
$-2.2M |
| May 2035 |
$456K |
$589K |
$-133K |
$-2.1M |
| Apr 2035 |
$465K |
$598K |
$-133K |
$-1.9M |
| Mar 2035 |
$460K |
$640K |
$-179K |
$-1.8M |
| Feb 2035 |
$445K |
$637K |
$-192K |
$-1.6M |
| Jan 2035 |
$437K |
$687K |
$-250K |
$-1.4M |
| Dec 2034 |
$411K |
$643K |
$-231K |
$-1.2M |
| Nov 2034 |
$449K |
$835K |
$-386K |
$-936K |