Income Breakdown
| TV Revenue | $623K |
| TV Placement Bonus | $97K |
| Matchday Revenue | $6K |
| Sponsorship | $880 |
| Merchandising | $26K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $521K |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $189K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2036 |
$753K |
$717K |
$36K |
$1.0M |
| Jul 2036 |
$809K |
$1.3M |
$-539K |
$970K |
| Jun 2036 |
$845K |
$763K |
$82K |
$1.5M |
| May 2036 |
$861K |
$982K |
$-122K |
$1.4M |
| Apr 2036 |
$880K |
$763K |
$117K |
$1.5M |
| Mar 2036 |
$1.0M |
$767K |
$247K |
$1.4M |
| Feb 2036 |
$851K |
$541K |
$311K |
$1.2M |
| Jan 2036 |
$1.2M |
$695K |
$481K |
$906K |
| Dec 2035 |
$825K |
$1.4M |
$-572K |
$425K |
| Nov 2035 |
$821K |
$810K |
$11K |
$997K |
| Oct 2035 |
$807K |
$1.8M |
$-1.0M |
$987K |
| Sep 2035 |
$810K |
$1.1M |
$-248K |
$2.0M |