Income Breakdown
| TV Revenue | $906K |
| TV Placement Bonus | $512K |
| Matchday Revenue | $412K |
| Sponsorship | $100K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $423K |
Expense Breakdown
| Player Wages | $4.4M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $611K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $831K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2037 |
$4.5M |
$5.8M |
$-1.3M |
$-85.4M |
| Jan 2037 |
$4.6M |
$8.5M |
$-3.9M |
$-84.5M |
| Dec 2036 |
$4.2M |
$5.5M |
$-1.2M |
$-80.9M |
| Nov 2036 |
$3.9M |
$6.0M |
$-2.1M |
$-80.3M |
| Oct 2036 |
$4.2M |
$6.3M |
$-2.1M |
$-80.0M |
| Sep 2036 |
$3.8M |
$4.4M |
$-548K |
$-78.7M |
| Aug 2036 |
$3.8M |
$4.5M |
$-713K |
$-80.2M |
| Jul 2036 |
$4.2M |
$3.9M |
$239K |
$-82.1M |
| Jun 2036 |
$4.0M |
$8.2M |
$-4.2M |
$-83.9M |
| May 2036 |
$4.2M |
$5.2M |
$-1.0M |
$-82.0M |
| Apr 2036 |
$3.8M |
$6.5M |
$-2.7M |
$-82.1M |
| Mar 2036 |
$4.0M |
$6.4M |
$-2.3M |
$-82.0M |