Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $91K |
| Sponsorship | $37K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $351K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.9M |
| Staff Wages | $5K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2036 |
$5.7M |
$5.9M |
$-213K |
$91.7M |
| Jan 2036 |
$6.0M |
$6.3M |
$-279K |
$91.9M |
| Dec 2035 |
$5.8M |
$5.9M |
$-84K |
$92.2M |
| Nov 2035 |
$5.3M |
$7.2M |
$-1.9M |
$92.3M |
| Oct 2035 |
$5.4M |
$6.8M |
$-1.3M |
$94.1M |
| Sep 2035 |
$5.3M |
$5.1M |
$224K |
$95.5M |
| Aug 2035 |
$5.3M |
$4.8M |
$482K |
$95.3M |
| Jul 2035 |
$5.4M |
$4.3M |
$1.1M |
$94.8M |
| Jun 2035 |
$8.5M |
$4.2M |
$4.3M |
$93.7M |
| May 2035 |
$5.2M |
$4.0M |
$1.2M |
$89.4M |
| Apr 2035 |
$5.3M |
$5.7M |
$-378K |
$88.2M |
| Mar 2035 |
$5.3M |
$5.0M |
$272K |
$88.6M |