Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $139K |
| Matchday Revenue | $446K |
| Sponsorship | $33K |
| Merchandising | $780K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.5M |
| Staff Wages | $9K |
| Transfer Amortization | $210K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $860K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2035 |
$4.9M |
$5.6M |
$-680K |
$28.5M |
| Sep 2035 |
$5.3M |
$4.1M |
$1.2M |
$29.0M |
| Aug 2035 |
$5.7M |
$4.5M |
$1.1M |
$27.6M |
| Jul 2035 |
$11.6M |
$3.6M |
$8.0M |
$43.5M |
| Jun 2035 |
$5.6M |
$3.8M |
$1.8M |
$36.8M |
| May 2035 |
$5.6M |
$4.1M |
$1.5M |
$34.8M |
| Apr 2035 |
$5.8M |
$3.8M |
$2.0M |
$33.0M |
| Mar 2035 |
$8.4M |
$5.8M |
$2.7M |
$30.7M |
| Feb 2035 |
$5.8M |
$5.4M |
$407K |
$27.8M |
| Jan 2035 |
$5.8M |
$5.7M |
$134K |
$27.1M |
| Dec 2034 |
$6.1M |
$5.6M |
$475K |
$26.7M |
| Nov 2034 |
$6.6M |
$5.9M |
$727K |
$25.9M |