Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $343K |
| Matchday Revenue | $122K |
| Sponsorship | $19K |
| Merchandising | $229K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $294K |
Expense Breakdown
| Player Wages | $764K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $246K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $475K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$1.7M |
$1.5M |
$260K |
$-38.3M |
| Aug 2038 |
$1.7M |
$2.2M |
$-551K |
$-38.8M |
| Jul 2038 |
$1.7M |
$2.0M |
$-283K |
$-38.6M |
| Jun 2038 |
$1.8M |
$1.9M |
$-137K |
$-38.6M |
| May 2038 |
$1.8M |
$2.2M |
$-353K |
$-38.7M |
| Apr 2038 |
$1.6M |
$1.9M |
$-284K |
$-38.7M |
| Mar 2038 |
$1.6M |
$1.6M |
$-26K |
$-38.7M |
| Feb 2038 |
$1.6M |
$1.5M |
$147K |
$-39.0M |
| Jan 2038 |
$1.6M |
$1.7M |
$-96K |
$-39.5M |
| Dec 2037 |
$1.8M |
$1.7M |
$183K |
$-39.6M |
| Nov 2037 |
$1.6M |
$1.8M |
$-213K |
$-40.1M |
| Oct 2037 |
$1.6M |
$2.0M |
$-373K |
$-40.2M |