Income Breakdown
| TV Revenue | $261K |
| TV Placement Bonus | $112K |
| Matchday Revenue | $5K |
| Sponsorship | $3K |
| Merchandising | $57K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $127K |
Expense Breakdown
| Player Wages | $353K |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $59K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $134K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2036 |
$438K |
$548K |
$-110K |
$-8.8M |
| Jan 2036 |
$421K |
$668K |
$-248K |
$-8.8M |
| Dec 2035 |
$410K |
$555K |
$-145K |
$-8.7M |
| Nov 2035 |
$395K |
$684K |
$-289K |
$-8.6M |
| Oct 2035 |
$399K |
$640K |
$-241K |
$-8.5M |
| Sep 2035 |
$407K |
$894K |
$-486K |
$-8.4M |
| Aug 2035 |
$405K |
$415K |
$-10K |
$-8.0M |
| Jul 2035 |
$410K |
$418K |
$-8K |
$-8.0M |
| Jun 2035 |
$443K |
$497K |
$-54K |
$-8.1M |
| May 2035 |
$399K |
$404K |
$-5K |
$-8.2M |
| Apr 2035 |
$403K |
$431K |
$-27K |
$-8.4M |
| Mar 2035 |
$387K |
$477K |
$-91K |
$-8.5M |