Income Breakdown
| TV Revenue | $986K |
| TV Placement Bonus | $319K |
| Matchday Revenue | $168K |
| Sponsorship | $17K |
| Merchandising | $207K |
| Domestic Cup Prize | $294K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $266K |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $4K |
| Transfer Amortization | $0 |
| Debt Interest | $256K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $434K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$2.0M |
$2.0M |
$27K |
$-36.8M |
| Aug 2038 |
$1.7M |
$2.2M |
$-520K |
$-37.1M |
| Jul 2038 |
$1.8M |
$2.0M |
$-246K |
$-36.8M |
| Jun 2038 |
$1.7M |
$1.9M |
$-152K |
$-36.8M |
| May 2038 |
$1.8M |
$2.0M |
$-183K |
$-36.8M |
| Apr 2038 |
$1.7M |
$1.8M |
$-127K |
$-36.8M |
| Mar 2038 |
$1.7M |
$1.5M |
$112K |
$-36.9M |
| Feb 2038 |
$1.7M |
$1.8M |
$-116K |
$-37.2M |
| Jan 2038 |
$1.7M |
$1.7M |
$11K |
$-37.4M |
| Dec 2037 |
$1.9M |
$1.9M |
$68K |
$-37.6M |
| Nov 2037 |
$1.8M |
$1.7M |
$144K |
$-37.9M |
| Oct 2037 |
$1.8M |
$2.0M |
$-203K |
$-38.3M |