Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $99K |
| Sponsorship | $71K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.7M |
| Staff Wages | $3K |
| Transfer Amortization | $34K |
| Debt Interest | $112K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2035 |
$7.8M |
$7.0M |
$767K |
$-26.1M |
| Sep 2035 |
$8.2M |
$6.5M |
$1.7M |
$-26.9M |
| Aug 2035 |
$7.2M |
$7.5M |
$-307K |
$-27.9M |
| Jul 2035 |
$17.7M |
$7.1M |
$10.6M |
$-27.6M |
| Jun 2035 |
$7.2M |
$6.1M |
$1.1M |
$-37.6M |
| May 2035 |
$7.1M |
$5.5M |
$1.7M |
$-38.7M |
| Apr 2035 |
$7.1M |
$5.4M |
$1.6M |
$-40.4M |
| Mar 2035 |
$7.1M |
$8.0M |
$-877K |
$-42.0M |
| Feb 2035 |
$8.0M |
$5.6M |
$2.3M |
$-41.1M |
| Jan 2035 |
$7.2M |
$6.2M |
$991K |
$-43.5M |
| Dec 2034 |
$7.2M |
$5.6M |
$1.5M |
$-44.5M |
| Nov 2034 |
$6.1M |
$5.4M |
$735K |
$-46.0M |