Income Breakdown
| TV Revenue | $263K |
| TV Placement Bonus | $135K |
| Matchday Revenue | $5K |
| Sponsorship | $3K |
| Merchandising | $93K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $434K |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $4K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $156K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2036 |
$500K |
$597K |
$-97K |
$-1.1M |
| Jan 2036 |
$497K |
$607K |
$-110K |
$-981K |
| Dec 2035 |
$516K |
$609K |
$-94K |
$-871K |
| Nov 2035 |
$515K |
$573K |
$-59K |
$-777K |
| Oct 2035 |
$489K |
$648K |
$-159K |
$-719K |
| Sep 2035 |
$463K |
$544K |
$-81K |
$-560K |
| Aug 2035 |
$461K |
$408K |
$53K |
$-479K |
| Jul 2035 |
$467K |
$534K |
$-67K |
$-532K |
| Jun 2035 |
$518K |
$405K |
$112K |
$-465K |
| May 2035 |
$456K |
$589K |
$-132K |
$-577K |
| Apr 2035 |
$458K |
$490K |
$-31K |
$-445K |
| Mar 2035 |
$457K |
$597K |
$-140K |
$-413K |