Income Breakdown
| TV Revenue | $266K |
| TV Placement Bonus | $11K |
| Matchday Revenue | $63K |
| Sponsorship | $3K |
| Merchandising | $128K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $230K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2036 |
$471K |
$1.8M |
$-1.4M |
$-11.7M |
| Jan 2036 |
$538K |
$1.2M |
$-621K |
$-10.4M |
| Dec 2035 |
$552K |
$2.0M |
$-1.5M |
$-35.6M |
| Nov 2035 |
$623K |
$1.1M |
$-519K |
$-34.2M |
| Oct 2035 |
$594K |
$1.1M |
$-499K |
$-33.7M |
| Sep 2035 |
$459K |
$1.3M |
$-823K |
$-33.2M |
| Aug 2035 |
$456K |
$976K |
$-520K |
$-32.3M |
| Jul 2035 |
$455K |
$1.1M |
$-619K |
$-31.8M |
| Jun 2035 |
$476K |
$1.3M |
$-807K |
$-31.2M |
| May 2035 |
$449K |
$1.6M |
$-1.2M |
$-30.4M |
| Apr 2035 |
$551K |
$1.7M |
$-1.2M |
$-29.2M |
| Mar 2035 |
$531K |
$1.8M |
$-1.3M |
$-28.1M |