Income Breakdown
| TV Revenue | $5.5M |
| TV Placement Bonus | $3.0M |
| Matchday Revenue | $17K |
| Sponsorship | $428K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.0M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $66K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.4M |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $85K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2036 |
$13.6M |
$6.1M |
$7.6M |
$335.0M |
| Aug 2036 |
$10.1M |
$5.5M |
$4.7M |
$334.5M |
| Jul 2036 |
$9.8M |
$5.5M |
$4.4M |
$337.0M |
| Jun 2036 |
$10.0M |
$6.1M |
$3.9M |
$339.9M |
| May 2036 |
$10.0M |
$5.4M |
$4.5M |
$343.4M |
| Apr 2036 |
$9.2M |
$6.1M |
$3.2M |
$346.4M |
| Mar 2036 |
$10.3M |
$5.1M |
$5.2M |
$350.8M |
| Feb 2036 |
$10.4M |
$5.6M |
$4.8M |
$352.3M |
| Jan 2036 |
$21.6M |
$4.7M |
$16.9M |
$353.2M |
| Dec 2035 |
$10.4M |
$5.5M |
$4.8M |
$342.0M |
| Nov 2035 |
$10.3M |
$4.8M |
$5.5M |
$342.5M |
| Oct 2035 |
$10.1M |
$5.4M |
$4.7M |
$342.4M |