Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $868K |
| Matchday Revenue | $6K |
| Sponsorship | $5K |
| Merchandising | $274K |
| Domestic Cup Prize | $113K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $1K |
| Transfer Amortization | $0 |
| Debt Interest | $73K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $689K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$4.3M |
$2.1M |
$2.1M |
$-16.2M |
| Aug 2038 |
$847K |
$1.4M |
$-565K |
$-18.3M |
| Jul 2038 |
$849K |
$1.0M |
$-194K |
$-18.1M |
| Jun 2038 |
$1.3M |
$1.1M |
$195K |
$-18.3M |
| May 2038 |
$795K |
$1.5M |
$-741K |
$-19.1M |
| Apr 2038 |
$805K |
$1.2M |
$-363K |
$-18.9M |
| Mar 2038 |
$779K |
$1.4M |
$-573K |
$-19.2M |
| Feb 2038 |
$756K |
$1.5M |
$-791K |
$-19.3M |
| Jan 2038 |
$787K |
$1.4M |
$-624K |
$-19.2M |
| Dec 2037 |
$752K |
$1.4M |
$-640K |
$-19.2M |
| Nov 2037 |
$775K |
$1.2M |
$-475K |
$-19.3M |
| Oct 2037 |
$716K |
$1.5M |
$-798K |
$-19.5M |