Income Breakdown
| TV Revenue | $794K |
| TV Placement Bonus | $408K |
| Matchday Revenue | $0 |
| Sponsorship | $938 |
| Merchandising | $57K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $813K |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $16K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $269K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$1.3M |
$1.1M |
$156K |
$-3.6M |
| Aug 2038 |
$1.3M |
$1.2M |
$33K |
$-3.8M |
| Jul 2038 |
$1.3M |
$1.3M |
$-31K |
$-3.8M |
| Jun 2038 |
$1.3M |
$1.2M |
$35K |
$-3.8M |
| May 2038 |
$1.5M |
$1.0M |
$458K |
$-3.8M |
| Apr 2038 |
$1.3M |
$1.1M |
$199K |
$-4.3M |
| Mar 2038 |
$1.3M |
$1.1M |
$202K |
$-4.5M |
| Feb 2038 |
$1.3M |
$1.3M |
$-19K |
$-4.7M |
| Jan 2038 |
$1.2M |
$1.5M |
$-318K |
$-4.6M |
| Dec 2037 |
$1.2M |
$1.4M |
$-192K |
$-4.3M |
| Nov 2037 |
$1.3M |
$1.6M |
$-341K |
$-4.1M |
| Oct 2037 |
$1.3M |
$1.4M |
$-58K |
$-3.8M |