Income Breakdown
| TV Revenue | $779K |
| TV Placement Bonus | $317K |
| Matchday Revenue | $0 |
| Sponsorship | $892 |
| Merchandising | $28K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $905K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $102K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $216K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$1.1M |
$1.2M |
$-100K |
$-22.4M |
| Aug 2038 |
$1.1M |
$1.3M |
$-152K |
$-22.3M |
| Jul 2038 |
$1.1M |
$948K |
$175K |
$-22.2M |
| Jun 2038 |
$1.1M |
$1.6M |
$-458K |
$-22.4M |
| May 2038 |
$1.3M |
$1.4M |
$-115K |
$-22.0M |
| Apr 2038 |
$1.1M |
$944K |
$195K |
$-22.0M |
| Mar 2038 |
$1.2M |
$946K |
$215K |
$-22.3M |
| Feb 2038 |
$1.1M |
$1.5M |
$-330K |
$-22.7M |
| Jan 2038 |
$1.1M |
$1.7M |
$-569K |
$-22.5M |
| Dec 2037 |
$1.3M |
$1.3M |
$-73K |
$-22.2M |
| Nov 2037 |
$1.3M |
$2.1M |
$-740K |
$-22.1M |
| Oct 2037 |
$971K |
$2.1M |
$-1.2M |
$-21.4M |