Income Breakdown
| TV Revenue | $320K |
| TV Placement Bonus | $127K |
| Matchday Revenue | $0 |
| Sponsorship | $3K |
| Merchandising | $65K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $25K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $509K |
| Staff Wages | $842 |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $134K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| 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 |
| Oct 2034 |
$512K |
$750K |
$-238K |
$-550K |
| Sep 2034 |
$337K |
$595K |
$-258K |
$-311K |
| Aug 2034 |
$335K |
$436K |
$-101K |
$-53K |
| Jul 2034 |
$342K |
$503K |
$-161K |
$48K |