Income Breakdown
| TV Revenue | $637K |
| TV Placement Bonus | $188K |
| Matchday Revenue | $3K |
| Sponsorship | $806 |
| Merchandising | $17K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $58K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $482K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $66K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $187K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2036 |
$904K |
$738K |
$167K |
$-11.6M |
| Mar 2036 |
$713K |
$618K |
$95K |
$-11.8M |
| Feb 2036 |
$726K |
$500K |
$225K |
$-11.8M |
| Jan 2036 |
$1.1M |
$523K |
$576K |
$-12.1M |
| Dec 2035 |
$702K |
$542K |
$160K |
$-12.6M |
| Nov 2035 |
$689K |
$521K |
$168K |
$-12.8M |
| Oct 2035 |
$679K |
$620K |
$58K |
$-13.0M |
| Sep 2035 |
$682K |
$540K |
$142K |
$-13.0M |
| Aug 2035 |
$678K |
$529K |
$149K |
$-13.2M |
| Jul 2035 |
$682K |
$607K |
$75K |
$-13.3M |
| Jun 2035 |
$674K |
$688K |
$-14K |
$-13.4M |
| May 2035 |
$671K |
$725K |
$-53K |
$-13.4M |