Income Breakdown
| TV Revenue | $706K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $96K |
| Merchandising | $972K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $161K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $423K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$1.8M |
$1.8M |
$-71K |
$-35.5M |
| Aug 2038 |
$1.9M |
$1.8M |
$165K |
$-35.4M |
| Jul 2038 |
$1.9M |
$1.5M |
$435K |
$-35.6M |
| Jun 2038 |
$3.6M |
$2.4M |
$1.3M |
$-36.0M |
| May 2038 |
$1.9M |
$1.7M |
$152K |
$-37.5M |
| Apr 2038 |
$1.9M |
$1.7M |
$177K |
$-37.9M |
| Mar 2038 |
$1.9M |
$2.7M |
$-767K |
$-38.4M |
| Feb 2038 |
$1.8M |
$2.2M |
$-345K |
$-38.1M |
| Jan 2038 |
$1.8M |
$2.1M |
$-307K |
$-38.3M |
| Dec 2037 |
$1.9M |
$2.5M |
$-538K |
$-38.5M |
| Nov 2037 |
$1.9M |
$3.2M |
$-1.3M |
$-38.6M |
| Oct 2037 |
$1.8M |
$2.2M |
$-421K |
$-38.1M |