Income Breakdown
| TV Revenue | $136K |
| TV Placement Bonus | $68K |
| Matchday Revenue | $12K |
| Sponsorship | $6K |
| Merchandising | $58K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $234K |
Expense Breakdown
| Player Wages | $392K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $38K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $130K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2036 |
$280K |
$562K |
$-282K |
$-7.4M |
| Nov 2036 |
$289K |
$571K |
$-282K |
$-7.4M |
| Oct 2036 |
$283K |
$652K |
$-369K |
$-7.3M |
| Sep 2036 |
$298K |
$560K |
$-263K |
$-7.1M |
| Aug 2036 |
$268K |
$509K |
$-240K |
$-7.1M |
| Jul 2036 |
$283K |
$379K |
$-96K |
$-7.1M |
| Jun 2036 |
$270K |
$379K |
$-108K |
$-7.3M |
| May 2036 |
$270K |
$396K |
$-126K |
$-7.4M |
| Apr 2036 |
$269K |
$510K |
$-241K |
$-7.5M |
| Mar 2036 |
$274K |
$381K |
$-107K |
$-7.6M |
| Feb 2036 |
$270K |
$430K |
$-160K |
$-7.8M |
| Jan 2036 |
$260K |
$705K |
$-445K |
$-7.9M |