Income Breakdown
| TV Revenue | $624K |
| TV Placement Bonus | $272K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $39K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $470K |
| Staff Wages | $5K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $214K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2035 |
$936K |
$694K |
$242K |
$2.7M |
| Sep 2035 |
$940K |
$1.9M |
$-968K |
$2.5M |
| Aug 2035 |
$936K |
$653K |
$283K |
$3.4M |
| Jul 2035 |
$889K |
$799K |
$90K |
$3.1M |
| Jun 2035 |
$837K |
$909K |
$-72K |
$3.1M |
| May 2035 |
$920K |
$953K |
$-34K |
$3.1M |
| Apr 2035 |
$829K |
$1.2M |
$-420K |
$3.1M |
| Mar 2035 |
$876K |
$955K |
$-79K |
$3.6M |
| Feb 2035 |
$773K |
$1.6M |
$-845K |
$3.6M |
| Jan 2035 |
$1.3M |
$617K |
$664K |
$4.5M |
| Dec 2034 |
$780K |
$647K |
$132K |
$3.8M |
| Nov 2034 |
$775K |
$614K |
$161K |
$3.7M |