Income Breakdown
| TV Revenue | $180K |
| TV Placement Bonus | $55K |
| Matchday Revenue | $9K |
| Sponsorship | $1K |
| Merchandising | $18K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $220K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $557K |
Expense Breakdown
| Player Wages | $543K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $78K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $144K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2035 |
$483K |
$767K |
$-284K |
$-13.1M |
| Sep 2035 |
$489K |
$1.0M |
$-513K |
$-13.4M |
| Aug 2035 |
$485K |
$1.3M |
$-783K |
$-13.4M |
| Jul 2035 |
$483K |
$906K |
$-424K |
$-13.2M |
| Jun 2035 |
$471K |
$647K |
$-176K |
$-13.2M |
| May 2035 |
$441K |
$681K |
$-240K |
$-13.5M |
| Apr 2035 |
$455K |
$683K |
$-228K |
$-13.7M |
| Mar 2035 |
$512K |
$674K |
$-162K |
$-13.9M |
| Feb 2035 |
$591K |
$523K |
$68K |
$-14.1M |
| Jan 2035 |
$626K |
$1.3M |
$-707K |
$-14.6M |
| Dec 2034 |
$584K |
$839K |
$-255K |
$-14.4M |
| Nov 2034 |
$590K |
$782K |
$-191K |
$-14.6M |