Income Breakdown
| TV Revenue | $346K |
| TV Placement Bonus | $193K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $64K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $425K |
Expense Breakdown
| Player Wages | $813K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $82K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $221K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$608K |
$1.1M |
$-510K |
$-14.8M |
| Aug 2038 |
$414K |
$1.2M |
$-800K |
$-14.7M |
| Jul 2038 |
$411K |
$781K |
$-370K |
$-14.6M |
| Jun 2038 |
$503K |
$843K |
$-340K |
$-14.9M |
| May 2038 |
$415K |
$846K |
$-431K |
$-15.3M |
| Apr 2038 |
$432K |
$796K |
$-364K |
$-15.6M |
| Mar 2038 |
$438K |
$1.2M |
$-779K |
$-16.0M |
| Feb 2038 |
$433K |
$1.6M |
$-1.2M |
$-16.0M |
| Jan 2038 |
$434K |
$1.9M |
$-1.5M |
$-15.6M |
| Dec 2037 |
$444K |
$1.2M |
$-722K |
$-14.9M |
| Nov 2037 |
$443K |
$1.3M |
$-875K |
$-14.8M |
| Oct 2037 |
$482K |
$1.1M |
$-626K |
$-14.5M |