Income Breakdown
| TV Revenue | $846K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $70K |
| Merchandising | $869K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $613K |
| Prize Money | $0 |
| Loan Fees (In) | $13K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $93K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $433K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2036 |
$2.4M |
$2.1M |
$279K |
$-20.7M |
| Aug 2036 |
$1.8M |
$1.9M |
$-92K |
$-20.9M |
| Jul 2036 |
$1.8M |
$2.1M |
$-305K |
$-20.8M |
| Jun 2036 |
$1.9M |
$3.8M |
$-1.8M |
$-20.5M |
| May 2036 |
$1.9M |
$3.0M |
$-1.1M |
$-18.7M |
| Apr 2036 |
$1.9M |
$3.4M |
$-1.5M |
$-17.6M |
| Mar 2036 |
$2.0M |
$3.3M |
$-1.3M |
$-16.1M |
| Feb 2036 |
$2.0M |
$2.7M |
$-731K |
$-14.7M |
| Jan 2036 |
$2.1M |
$2.8M |
$-678K |
$-14.0M |
| Dec 2035 |
$2.1M |
$2.4M |
$-328K |
$-13.3M |
| Nov 2035 |
$2.1M |
$2.4M |
$-316K |
$-13.0M |
| Oct 2035 |
$2.2M |
$2.8M |
$-666K |
$-12.7M |