Income Breakdown
| TV Revenue | $621K |
| TV Placement Bonus | $91K |
| Matchday Revenue | $0 |
| Sponsorship | $812 |
| Merchandising | $20K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $240K |
| Staff Wages | $5K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $194K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2036 |
$733K |
$440K |
$293K |
$9.9M |
| Jul 2036 |
$742K |
$498K |
$245K |
$9.6M |
| Jun 2036 |
$800K |
$663K |
$137K |
$9.4M |
| May 2036 |
$800K |
$933K |
$-133K |
$9.3M |
| Apr 2036 |
$866K |
$609K |
$257K |
$9.4M |
| Mar 2036 |
$1.0M |
$633K |
$375K |
$9.1M |
| Feb 2036 |
$782K |
$460K |
$323K |
$8.8M |
| Jan 2036 |
$1.3M |
$445K |
$821K |
$8.4M |
| Dec 2035 |
$758K |
$443K |
$315K |
$7.6M |
| Nov 2035 |
$744K |
$441K |
$302K |
$7.3M |
| Oct 2035 |
$733K |
$718K |
$14K |
$7.0M |
| Sep 2035 |
$736K |
$525K |
$212K |
$7.0M |