Income Breakdown
| TV Revenue | $641K |
| TV Placement Bonus | $47K |
| Matchday Revenue | $6K |
| Sponsorship | $1K |
| 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 | $622K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $185K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2036 |
$721K |
$821K |
$-100K |
$4.0M |
| Mar 2036 |
$1.1M |
$691K |
$420K |
$4.1M |
| Feb 2036 |
$838K |
$513K |
$325K |
$3.7M |
| Jan 2036 |
$1.4M |
$502K |
$908K |
$3.3M |
| Dec 2035 |
$811K |
$501K |
$310K |
$2.4M |
| Nov 2035 |
$795K |
$499K |
$296K |
$2.1M |
| Oct 2035 |
$795K |
$470K |
$324K |
$1.8M |
| Sep 2035 |
$786K |
$463K |
$323K |
$1.5M |
| Aug 2035 |
$782K |
$477K |
$305K |
$1.2M |
| Jul 2035 |
$784K |
$541K |
$242K |
$873K |
| Jun 2035 |
$863K |
$639K |
$224K |
$631K |
| May 2035 |
$764K |
$665K |
$99K |
$407K |