Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $731K |
| Matchday Revenue | $24K |
| Sponsorship | $57K |
| Merchandising | $613K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $2K |
| Transfer Amortization | $770 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2037 |
$6.0M |
$3.9M |
$2.1M |
$152.2M |
| Jun 2037 |
$5.6M |
$4.0M |
$1.6M |
$152.1M |
| May 2037 |
$5.1M |
$4.1M |
$1.1M |
$152.5M |
| Apr 2037 |
$5.1M |
$3.9M |
$1.2M |
$153.3M |
| Mar 2037 |
$5.7M |
$3.4M |
$2.3M |
$153.9M |
| Feb 2037 |
$5.7M |
$3.2M |
$2.5M |
$153.9M |
| Jan 2037 |
$7.9M |
$3.2M |
$4.6M |
$153.6M |
| Dec 2036 |
$5.7M |
$3.2M |
$2.6M |
$150.9M |
| Nov 2036 |
$5.7M |
$3.1M |
$2.6M |
$150.2M |
| Oct 2036 |
$5.7M |
$3.7M |
$2.1M |
$149.3M |
| Sep 2036 |
$5.9M |
$3.9M |
$2.0M |
$148.9M |
| Aug 2036 |
$5.6M |
$4.0M |
$1.6M |
$148.6M |