Income Breakdown
| TV Revenue | $697K |
| TV Placement Bonus | $36K |
| Matchday Revenue | $0 |
| Sponsorship | $7K |
| Merchandising | $681K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $264K |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $239K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $332K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$1.4M |
$2.3M |
$-903K |
$-33.7M |
| Aug 2038 |
$1.4M |
$2.2M |
$-785K |
$-33.0M |
| Jul 2038 |
$2.4M |
$2.1M |
$290K |
$-32.5M |
| Jun 2038 |
$2.4M |
$1.9M |
$483K |
$-33.0M |
| May 2038 |
$1.4M |
$1.8M |
$-338K |
$-34.1M |
| Apr 2038 |
$1.4M |
$1.9M |
$-515K |
$-34.4M |
| Mar 2038 |
$1.4M |
$1.8M |
$-409K |
$-34.6M |
| Feb 2038 |
$1.5M |
$2.8M |
$-1.3M |
$-35.0M |
| Jan 2038 |
$1.4M |
$2.3M |
$-891K |
$-34.5M |
| Dec 2037 |
$1.4M |
$2.2M |
$-753K |
$-34.3M |
| Nov 2037 |
$1.6M |
$2.3M |
$-680K |
$-34.1M |
| Oct 2037 |
$1.8M |
$2.5M |
$-643K |
$-34.1M |