Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $757K |
| Matchday Revenue | $56K |
| Sponsorship | $33K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $5K |
| Transfer Amortization | $23K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $811K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2036 |
$4.2M |
$3.1M |
$1.2M |
$41.1M |
| Jan 2036 |
$4.5M |
$3.2M |
$1.3M |
$39.9M |
| Dec 2035 |
$4.7M |
$3.0M |
$1.6M |
$38.6M |
| Nov 2035 |
$4.5M |
$3.0M |
$1.5M |
$36.9M |
| Oct 2035 |
$4.9M |
$3.6M |
$1.3M |
$35.4M |
| Sep 2035 |
$4.4M |
$3.3M |
$1.0M |
$34.0M |
| Aug 2035 |
$4.3M |
$2.7M |
$1.6M |
$88.1M |
| Jul 2035 |
$4.4M |
$2.6M |
$1.8M |
$86.7M |
| Jun 2035 |
$6.3M |
$2.6M |
$3.7M |
$85.0M |
| May 2035 |
$4.2M |
$2.7M |
$1.5M |
$81.4M |
| Apr 2035 |
$4.3M |
$2.6M |
$1.7M |
$79.8M |
| Mar 2035 |
$4.3M |
$2.8M |
$1.4M |
$78.2M |