Income Breakdown
| TV Revenue | $361K |
| TV Placement Bonus | $45K |
| Matchday Revenue | $684 |
| Sponsorship | $55K |
| Merchandising | $320K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $2.0M |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $118K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $279K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$781K |
$2.2M |
$-1.4M |
$-31.4M |
| Aug 2038 |
$755K |
$2.2M |
$-1.4M |
$-32.1M |
| Jul 2038 |
$759K |
$2.5M |
$-1.7M |
$-32.7M |
| Jun 2038 |
$851K |
$2.2M |
$-1.3M |
$-33.1M |
| May 2038 |
$763K |
$2.2M |
$-1.4M |
$-34.0M |
| Apr 2038 |
$769K |
$2.8M |
$-2.1M |
$-34.8M |
| Mar 2038 |
$790K |
$2.5M |
$-1.7M |
$-35.1M |
| Feb 2038 |
$785K |
$4.1M |
$-3.3M |
$-35.6M |
| Jan 2038 |
$808K |
$4.0M |
$-3.2M |
$-34.6M |
| Dec 2037 |
$775K |
$3.6M |
$-2.8M |
$-33.5M |
| Nov 2037 |
$761K |
$3.5M |
$-2.8M |
$-32.5M |
| Oct 2037 |
$785K |
$3.1M |
$-2.3M |
$-31.4M |