Income Breakdown
| TV Revenue | $599K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $11K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $398K |
| Staff Wages | $872 |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $128K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2035 |
$612K |
$527K |
$85K |
$6.9M |
| Jul 2035 |
$608K |
$512K |
$97K |
$6.8M |
| Jun 2035 |
$603K |
$901K |
$-297K |
$6.7M |
| May 2035 |
$636K |
$529K |
$107K |
$7.0M |
| Apr 2035 |
$597K |
$620K |
$-23K |
$6.9M |
| Mar 2035 |
$596K |
$520K |
$76K |
$7.0M |
| Feb 2035 |
$623K |
$721K |
$-98K |
$6.9M |
| Jan 2035 |
$669K |
$902K |
$-233K |
$7.0M |
| Dec 2034 |
$698K |
$762K |
$-64K |
$7.2M |
| Nov 2034 |
$675K |
$1.1M |
$-452K |
$7.3M |
| Oct 2034 |
$931K |
$814K |
$118K |
$7.7M |
| Sep 2034 |
$699K |
$561K |
$138K |
$7.6M |