Income Breakdown
| TV Revenue | $230K |
| TV Placement Bonus | $55K |
| Matchday Revenue | $0 |
| Sponsorship | $49K |
| Merchandising | $831K |
| Domestic Cup Prize | $64K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $25K |
| Transfer Amortization | $3K |
| Debt Interest | $116K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $359K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Oct 2035 |
$1.2M |
$2.9M |
$-1.7M |
$-25.9M |
| Sep 2035 |
$1.1M |
$1.6M |
$-500K |
$-24.3M |
| Aug 2035 |
$1.2M |
$1.4M |
$-199K |
$-23.8M |
| Jul 2035 |
$1.3M |
$1.4M |
$-56K |
$-23.6M |
| Jun 2035 |
$1.4M |
$1.5M |
$-80K |
$-23.5M |
| May 2035 |
$1.5M |
$1.8M |
$-301K |
$-23.5M |
| Apr 2035 |
$1.4M |
$1.7M |
$-273K |
$-23.2M |
| Mar 2035 |
$1.4M |
$2.7M |
$-1.2M |
$-22.9M |
| Feb 2035 |
$1.5M |
$1.8M |
$-301K |
$-21.7M |
| Jan 2035 |
$1.4M |
$1.7M |
$-217K |
$-21.4M |
| Dec 2034 |
$1.5M |
$1.6M |
$-158K |
$-21.1M |
| Nov 2034 |
$1.6M |
$1.9M |
$-290K |
$-21.0M |