Income Breakdown
| TV Revenue | $230K |
| TV Placement Bonus | $142K |
| Matchday Revenue | $0 |
| Sponsorship | $104K |
| Merchandising | $813K |
| Domestic Cup Prize | $64K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $63K |
| Owner Investment | $1.2M |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $189K |
| Loan Fees (Out) | $56K |
| Facility Maintenance | $313K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2035 |
$1.4M |
$2.4M |
$-976K |
$-32.9M |
| Sep 2035 |
$1.2M |
$2.1M |
$-905K |
$-33.0M |
| Aug 2035 |
$1.2M |
$2.2M |
$-993K |
$-33.4M |
| Jul 2035 |
$1.2M |
$1.6M |
$-320K |
$-33.6M |
| Jun 2035 |
$1.2M |
$2.3M |
$-1.1M |
$-34.6M |
| May 2035 |
$1.3M |
$2.1M |
$-842K |
$-34.9M |
| Apr 2035 |
$1.3M |
$3.1M |
$-1.8M |
$-35.3M |
| Mar 2035 |
$1.3M |
$2.3M |
$-976K |
$-34.8M |
| Feb 2035 |
$1.3M |
$2.3M |
$-1.0M |
$-35.1M |
| Jan 2035 |
$1.3M |
$3.0M |
$-1.7M |
$-35.3M |
| Dec 2034 |
$1.4M |
$2.1M |
$-686K |
$-34.8M |
| Nov 2034 |
$1.3M |
$2.8M |
$-1.5M |
$-35.3M |