Income Breakdown
| TV Revenue | $624K |
| TV Placement Bonus | $181K |
| Matchday Revenue | $0 |
| Sponsorship | $8K |
| Merchandising | $52K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $598K |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $220K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2036 |
$1.7M |
$821K |
$892K |
$31.4M |
| Aug 2036 |
$1.9M |
$608K |
$1.3M |
$30.9M |
| Jul 2036 |
$1.1M |
$767K |
$322K |
$30.1M |
| Jun 2036 |
$967K |
$808K |
$159K |
$29.7M |
| May 2036 |
$1.2M |
$1.0M |
$154K |
$29.6M |
| Apr 2036 |
$1.1M |
$1.3M |
$-251K |
$29.4M |
| Mar 2036 |
$959K |
$770K |
$189K |
$29.7M |
| Feb 2036 |
$1.1M |
$572K |
$550K |
$35.0M |
| Jan 2036 |
$3.1M |
$714K |
$2.4M |
$34.5M |
| Dec 2035 |
$1.1M |
$836K |
$252K |
$32.1M |
| Nov 2035 |
$1.1M |
$704K |
$364K |
$31.8M |
| Oct 2035 |
$1.1M |
$703K |
$350K |
$31.4M |