Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $113K |
| Sponsorship | $186K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $6.2M |
Expense Breakdown
| Player Wages | $6.0M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $656K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2036 |
$5.6M |
$7.7M |
$-2.1M |
$-134.5M |
| Feb 2036 |
$5.6M |
$10.7M |
$-5.1M |
$-138.5M |
| Jan 2036 |
$5.6M |
$12.5M |
$-6.9M |
$-139.8M |
| Dec 2035 |
$5.6M |
$21.1M |
$-15.5M |
$-139.2M |
| Nov 2035 |
$5.6M |
$11.2M |
$-5.6M |
$-130.3M |
| Oct 2035 |
$5.5M |
$12.8M |
$-7.3M |
$-129.1M |
| Sep 2035 |
$5.4M |
$10.3M |
$-4.8M |
$-125.5M |
| Aug 2035 |
$5.4M |
$7.9M |
$-2.4M |
$-123.9M |
| Jul 2035 |
$5.5M |
$7.2M |
$-1.6M |
$-125.4M |
| Jun 2035 |
$8.3M |
$8.4M |
$-170K |
$-127.2M |
| May 2035 |
$5.5M |
$16.6M |
$-11.1M |
$-133.1M |
| Apr 2035 |
$5.5M |
$7.5M |
$-2.0M |
$-128.9M |