Income Breakdown
| TV Revenue | $805K |
| TV Placement Bonus | $77K |
| Matchday Revenue | $0 |
| Sponsorship | $92K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $64K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $37K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $232K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $522K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2035 |
$2.5M |
$4.5M |
$-2.0M |
$-52.5M |
| Sep 2035 |
$2.4M |
$3.3M |
$-932K |
$-50.4M |
| Aug 2035 |
$2.4M |
$2.8M |
$-431K |
$-49.5M |
| Jul 2035 |
$2.8M |
$4.3M |
$-1.5M |
$-49.1M |
| Jun 2035 |
$2.9M |
$4.5M |
$-1.6M |
$-47.6M |
| May 2035 |
$3.1M |
$3.9M |
$-782K |
$-46.0M |
| Apr 2035 |
$2.9M |
$5.1M |
$-2.2M |
$-45.2M |
| Mar 2035 |
$3.0M |
$4.5M |
$-1.5M |
$-43.0M |
| Feb 2035 |
$3.1M |
$4.3M |
$-1.3M |
$-41.5M |
| Jan 2035 |
$3.1M |
$4.4M |
$-1.3M |
$-40.3M |
| Dec 2034 |
$3.1M |
$4.2M |
$-1.1M |
$-38.9M |
| Nov 2034 |
$3.7M |
$5.4M |
$-1.7M |
$-37.8M |