Income Breakdown
| TV Revenue | $5.0M |
| TV Placement Bonus | $597K |
| Matchday Revenue | $4K |
| Sponsorship | $43K |
| Merchandising | $889K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $3K |
| Transfer Amortization | $31K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $988K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2035 |
$6.5M |
$3.5M |
$3.0M |
$171.5M |
| Sep 2035 |
$6.2M |
$4.3M |
$1.9M |
$169.5M |
| Aug 2035 |
$6.0M |
$4.8M |
$1.2M |
$168.4M |
| Jul 2035 |
$6.3M |
$4.9M |
$1.3M |
$167.9M |
| Jun 2035 |
$7.2M |
$4.8M |
$2.4M |
$167.1M |
| May 2035 |
$7.1M |
$4.0M |
$3.1M |
$165.2M |
| Apr 2035 |
$6.2M |
$4.0M |
$2.2M |
$162.5M |
| Mar 2035 |
$7.9M |
$4.5M |
$3.4M |
$160.5M |
| Feb 2035 |
$7.8M |
$3.6M |
$4.2M |
$177.8M |
| Jan 2035 |
$14.5M |
$4.0M |
$10.5M |
$174.2M |
| Dec 2034 |
$8.1M |
$4.6M |
$3.5M |
$165.5M |
| Nov 2034 |
$8.1M |
$4.4M |
$3.8M |
$162.5M |