Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $58K |
| Merchandising | $823K |
| Domestic Cup Prize | $143K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $14K |
| Transfer Amortization | $51K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $924K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2036 |
$4.9M |
$3.8M |
$1.1M |
$159.8M |
| Aug 2036 |
$6.1M |
$3.6M |
$2.4M |
$161.0M |
| Jul 2036 |
$6.0M |
$3.5M |
$2.5M |
$160.8M |
| Jun 2036 |
$8.9M |
$3.5M |
$5.4M |
$160.5M |
| May 2036 |
$6.0M |
$3.6M |
$2.4M |
$156.9M |
| Apr 2036 |
$6.0M |
$3.5M |
$2.5M |
$156.2M |
| Mar 2036 |
$6.1M |
$4.9M |
$1.2M |
$155.5M |
| Feb 2036 |
$6.4M |
$4.3M |
$2.1M |
$155.4M |
| Jan 2036 |
$6.8M |
$4.1M |
$2.7M |
$154.5M |
| Dec 2035 |
$6.4M |
$3.7M |
$2.7M |
$152.8M |
| Nov 2035 |
$6.6M |
$4.0M |
$2.6M |
$151.1M |
| Oct 2035 |
$6.6M |
$6.1M |
$478K |
$149.3M |