Income Breakdown
| TV Revenue | $120K |
| TV Placement Bonus | $55K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $97K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $461K |
Expense Breakdown
| Player Wages | $435K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $38K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $145K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2036 |
$277K |
$620K |
$-343K |
$-7.5M |
| Mar 2036 |
$277K |
$512K |
$-235K |
$-7.6M |
| Feb 2036 |
$279K |
$495K |
$-216K |
$-7.7M |
| Jan 2036 |
$272K |
$509K |
$-237K |
$-7.9M |
| Dec 2035 |
$291K |
$568K |
$-277K |
$-8.1M |
| Nov 2035 |
$294K |
$812K |
$-519K |
$-8.3M |
| Oct 2035 |
$300K |
$907K |
$-607K |
$-8.1M |
| Sep 2035 |
$292K |
$889K |
$-597K |
$-7.9M |
| Aug 2035 |
$271K |
$689K |
$-418K |
$-7.6M |
| Jul 2035 |
$286K |
$545K |
$-259K |
$-7.3M |
| Jun 2035 |
$277K |
$741K |
$-464K |
$-7.3M |
| May 2035 |
$281K |
$567K |
$-286K |
$-7.2M |