Income Breakdown
| TV Revenue | $653K |
| TV Placement Bonus | $376K |
| Matchday Revenue | $19K |
| Sponsorship | $9K |
| Merchandising | $73K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $236K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2036 |
$2.7M |
$1.6M |
$1.1M |
$27.3M |
| Mar 2036 |
$790K |
$890K |
$-100K |
$26.2M |
| Feb 2036 |
$1.1M |
$762K |
$334K |
$36.4M |
| Jan 2036 |
$2.7M |
$897K |
$1.8M |
$36.0M |
| Dec 2035 |
$1.1M |
$718K |
$344K |
$34.2M |
| Nov 2035 |
$1.0M |
$715K |
$329K |
$33.9M |
| Oct 2035 |
$1.0M |
$713K |
$316K |
$33.6M |
| Sep 2035 |
$4.8M |
$1.3M |
$3.5M |
$33.2M |
| Aug 2035 |
$4.6M |
$771K |
$3.8M |
$29.9M |
| Jul 2035 |
$1.6M |
$875K |
$703K |
$26.3M |
| Jun 2035 |
$1.0M |
$1.3M |
$-305K |
$25.8M |
| May 2035 |
$1.1M |
$1.4M |
$-311K |
$26.3M |