Income Breakdown
| TV Revenue | $448K |
| TV Placement Bonus | $50K |
| Matchday Revenue | $48K |
| Sponsorship | $4K |
| Merchandising | $157K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $490K |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $4K |
| Transfer Amortization | $0 |
| Debt Interest | $111K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $217K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$708K |
$1.5M |
$-758K |
$-22.6M |
| Aug 2038 |
$676K |
$1.8M |
$-1.1M |
$-22.3M |
| Jul 2038 |
$911K |
$1.2M |
$-331K |
$-21.7M |
| Jun 2038 |
$679K |
$963K |
$-285K |
$-21.8M |
| May 2038 |
$707K |
$1.0M |
$-310K |
$-22.0M |
| Apr 2038 |
$721K |
$1.0M |
$-279K |
$-22.2M |
| Mar 2038 |
$739K |
$1.2M |
$-485K |
$-22.4M |
| Feb 2038 |
$732K |
$1.3M |
$-546K |
$-22.4M |
| Jan 2038 |
$735K |
$1.3M |
$-593K |
$-22.3M |
| Dec 2037 |
$809K |
$1.2M |
$-434K |
$-22.2M |
| Nov 2037 |
$775K |
$1.2M |
$-431K |
$-22.3M |
| Oct 2037 |
$905K |
$1.3M |
$-397K |
$-22.3M |