Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $539K |
| Matchday Revenue | $74K |
| Sponsorship | $31K |
| Merchandising | $958K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.6M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $762K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2035 |
$4.0M |
$5.3M |
$-1.3M |
$26.1M |
| Jan 2035 |
$4.4M |
$6.6M |
$-2.2M |
$27.4M |
| Dec 2034 |
$4.2M |
$5.3M |
$-1.1M |
$29.6M |
| Nov 2034 |
$4.0M |
$5.8M |
$-1.8M |
$30.7M |
| Oct 2034 |
$3.8M |
$5.4M |
$-1.7M |
$32.5M |
| Sep 2034 |
$4.3M |
$5.3M |
$-964K |
$34.2M |
| Aug 2034 |
$4.3M |
$4.3M |
$20K |
$35.1M |
| Jul 2034 |
$4.3M |
$3.9M |
$477K |
$35.0M |
| Jun 2034 |
$6.7M |
$5.3M |
$1.4M |
$34.4M |
| May 2034 |
$4.3M |
$4.1M |
$254K |
$33.0M |
| Apr 2034 |
$4.4M |
$3.8M |
$601K |
$32.6M |
| Mar 2034 |
$4.4M |
$3.7M |
$680K |
$32.0M |