Income Breakdown
| TV Revenue | $5.3M |
| TV Placement Bonus | $982K |
| Matchday Revenue | $7K |
| Sponsorship | $6K |
| Merchandising | $97K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $917K |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $909K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2035 |
$6.4M |
$1.8M |
$4.6M |
$161.4M |
| Aug 2035 |
$5.4M |
$1.7M |
$3.6M |
$159.0M |
| Jul 2035 |
$5.4M |
$1.7M |
$3.7M |
$157.3M |
| Jun 2035 |
$5.5M |
$1.7M |
$3.8M |
$155.4M |
| May 2035 |
$5.9M |
$1.8M |
$4.1M |
$153.3M |
| Apr 2035 |
$5.7M |
$1.8M |
$3.9M |
$150.8M |
| Mar 2035 |
$5.6M |
$1.8M |
$3.8M |
$148.3M |
| Feb 2035 |
$5.9M |
$1.7M |
$4.1M |
$145.7M |
| Jan 2035 |
$11.9M |
$1.8M |
$10.0M |
$142.1M |
| Dec 2034 |
$6.0M |
$1.8M |
$4.3M |
$132.5M |
| Nov 2034 |
$5.7M |
$2.5M |
$3.2M |
$128.4M |
| Oct 2034 |
$6.0M |
$1.9M |
$4.1M |
$125.1M |