Income Breakdown
| TV Revenue | $288K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $98K |
Expense Breakdown
| Player Wages | $466K |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $61K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $154K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2035 |
$345K |
$685K |
$-339K |
$-10.5M |
| May 2035 |
$321K |
$751K |
$-430K |
$-10.3M |
| Apr 2035 |
$368K |
$600K |
$-232K |
$-10.0M |
| Mar 2035 |
$402K |
$1.1M |
$-701K |
$-9.8M |
| Feb 2035 |
$411K |
$853K |
$-442K |
$-9.1M |
| Jan 2035 |
$432K |
$967K |
$-535K |
$-8.7M |
| Dec 2034 |
$570K |
$770K |
$-200K |
$-8.2M |
| Nov 2034 |
$444K |
$859K |
$-415K |
$-8.0M |
| Oct 2034 |
$514K |
$1.1M |
$-540K |
$-7.6M |
| Sep 2034 |
$376K |
$682K |
$-306K |
$-7.0M |
| Aug 2034 |
$378K |
$860K |
$-482K |
$-6.7M |
| Jul 2034 |
$382K |
$554K |
$-172K |
$-6.2M |