Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $681K |
| Matchday Revenue | $4K |
| Sponsorship | $2K |
| Merchandising | $64K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $895K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $25K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $432K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$2.1M |
$1.4M |
$760K |
$-5.7M |
| Aug 2038 |
$2.0M |
$1.2M |
$871K |
$-6.4M |
| Jul 2038 |
$2.2M |
$1.0M |
$1.2M |
$-7.3M |
| Jun 2038 |
$1.7M |
$1.0M |
$704K |
$-8.5M |
| May 2038 |
$1.6M |
$1.0M |
$610K |
$-9.2M |
| Apr 2038 |
$1.6M |
$854K |
$715K |
$-9.8M |
| Mar 2038 |
$341K |
$795K |
$-455K |
$-10.5M |
| Feb 2038 |
$346K |
$700K |
$-354K |
$-10.3M |
| Jan 2038 |
$350K |
$592K |
$-243K |
$-10.2M |
| Dec 2037 |
$394K |
$537K |
$-143K |
$-10.3M |
| Nov 2037 |
$308K |
$537K |
$-229K |
$-10.4M |
| Oct 2037 |
$317K |
$538K |
$-221K |
$-10.5M |