Income Breakdown
| TV Revenue | $266K |
| TV Placement Bonus | $46K |
| Matchday Revenue | $17K |
| Sponsorship | $3K |
| Merchandising | $80K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $210K |
Expense Breakdown
| Player Wages | $413K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $61K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $181K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2035 |
$410K |
$658K |
$-247K |
$-13.6M |
| Oct 2035 |
$416K |
$725K |
$-309K |
$-13.6M |
| Sep 2035 |
$414K |
$696K |
$-282K |
$-13.5M |
| Aug 2035 |
$413K |
$557K |
$-144K |
$-13.4M |
| Jul 2035 |
$408K |
$515K |
$-107K |
$-13.5M |
| Jun 2035 |
$431K |
$506K |
$-75K |
$-13.5M |
| May 2035 |
$400K |
$548K |
$-149K |
$-13.7M |
| Apr 2035 |
$420K |
$561K |
$-141K |
$-13.7M |
| Mar 2035 |
$415K |
$613K |
$-199K |
$-13.8M |
| Feb 2035 |
$424K |
$658K |
$-234K |
$-13.8M |
| Jan 2035 |
$425K |
$699K |
$-274K |
$-13.7M |
| Dec 2034 |
$408K |
$617K |
$-209K |
$-13.6M |