Income Breakdown
| TV Revenue | $186K |
| TV Placement Bonus | $9K |
| Matchday Revenue | $6K |
| Sponsorship | $1K |
| Merchandising | $18K |
| Domestic Cup Prize | $54K |
| Continental Prize | $0 |
| Parachute Payment | $363K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $196K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2036 |
$638K |
$1.4M |
$-725K |
$29.7M |
| Mar 2036 |
$611K |
$1.2M |
$-543K |
$31.4M |
| Feb 2036 |
$764K |
$699K |
$65K |
$32.8M |
| Jan 2036 |
$917K |
$1.3M |
$-423K |
$33.7M |
| Dec 2035 |
$750K |
$972K |
$-222K |
$35.1M |
| Nov 2035 |
$737K |
$952K |
$-215K |
$36.4M |
| Oct 2035 |
$735K |
$1.2M |
$-450K |
$37.8M |
| Sep 2035 |
$743K |
$1.3M |
$-544K |
$39.5M |
| Aug 2035 |
$724K |
$1.4M |
$-698K |
$41.4M |
| Jul 2035 |
$711K |
$1.4M |
$-656K |
$43.6M |
| Jun 2035 |
$711K |
$1.2M |
$-499K |
$45.8M |
| May 2035 |
$709K |
$1.5M |
$-762K |
$48.0M |