Income Breakdown
| TV Revenue | $119K |
| TV Placement Bonus | $33K |
| Matchday Revenue | $0 |
| Sponsorship | $6K |
| Merchandising | $79K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $235K |
Expense Breakdown
| Player Wages | $277K |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $37K |
| Loan Fees (Out) | $732 |
| Facility Maintenance | $136K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2036 |
$237K |
$454K |
$-216K |
$-4.9M |
| Mar 2036 |
$238K |
$541K |
$-303K |
$-10.3M |
| Feb 2036 |
$242K |
$450K |
$-208K |
$-10.2M |
| Jan 2036 |
$242K |
$557K |
$-314K |
$-10.2M |
| Dec 2035 |
$251K |
$520K |
$-269K |
$-10.1M |
| Nov 2035 |
$277K |
$723K |
$-446K |
$-10.0M |
| Oct 2035 |
$296K |
$679K |
$-383K |
$-9.7M |
| Sep 2035 |
$315K |
$703K |
$-388K |
$-9.5M |
| Aug 2035 |
$273K |
$624K |
$-352K |
$-9.2M |
| Jul 2035 |
$293K |
$531K |
$-238K |
$-9.0M |
| Jun 2035 |
$279K |
$656K |
$-377K |
$-9.0M |
| May 2035 |
$283K |
$610K |
$-326K |
$-8.8M |