Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $917K |
| Matchday Revenue | $0 |
| Sponsorship | $3K |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $850 |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $529K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2035 |
$2.9M |
$1.7M |
$1.3M |
$58.0M |
| Sep 2035 |
$2.1M |
$1.1M |
$984K |
$57.1M |
| Aug 2035 |
$2.1M |
$1.3M |
$793K |
$56.8M |
| Jul 2035 |
$3.3M |
$1.4M |
$1.9M |
$56.6M |
| Jun 2035 |
$2.0M |
$1.3M |
$736K |
$55.4M |
| May 2035 |
$2.1M |
$1.1M |
$996K |
$55.3M |
| Apr 2035 |
$2.6M |
$1.4M |
$1.2M |
$55.0M |
| Mar 2035 |
$2.0M |
$1.3M |
$629K |
$54.5M |
| Feb 2035 |
$2.3M |
$1.3M |
$1.0M |
$54.5M |
| Jan 2035 |
$2.3M |
$1.4M |
$848K |
$54.2M |
| Dec 2034 |
$2.1M |
$1.5M |
$603K |
$54.0M |
| Nov 2034 |
$2.5M |
$1.5M |
$991K |
$54.0M |