Income Breakdown
| TV Revenue | $4.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $828K |
| Sponsorship | $297K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.8M |
| Staff Wages | $54K |
| Transfer Amortization | $33K |
| Debt Interest | $97K |
| Loan Fees (Out) | $41K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2035 |
$9.7M |
$12.7M |
$-3.0M |
$-25.8M |
| Sep 2035 |
$10.6M |
$10.1M |
$500K |
$-22.8M |
| Aug 2035 |
$10.4M |
$11.1M |
$-716K |
$-23.3M |
| Jul 2035 |
$16.4M |
$13.7M |
$2.7M |
$-22.6M |
| Jun 2035 |
$10.3M |
$9.2M |
$1.1M |
$-25.6M |
| May 2035 |
$10.3M |
$11.5M |
$-1.1M |
$-26.9M |
| Apr 2035 |
$10.4M |
$12.3M |
$-1.9M |
$-26.0M |
| Mar 2035 |
$10.9M |
$13.1M |
$-2.2M |
$-24.4M |
| Feb 2035 |
$11.8M |
$12.2M |
$-346K |
$-22.4M |
| Jan 2035 |
$10.5M |
$13.9M |
$-3.4M |
$-22.3M |
| Dec 2034 |
$11.4M |
$14.3M |
$-2.9M |
$-19.1M |
| Nov 2034 |
$10.7M |
$14.5M |
$-3.7M |
$-16.4M |