Income Breakdown
| TV Revenue | $922K |
| TV Placement Bonus | $295K |
| Matchday Revenue | $0 |
| Sponsorship | $86K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $19K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $199K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $566K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$2.7M |
$2.8M |
$-175K |
$-43.7M |
| Aug 2038 |
$2.6M |
$2.5M |
$78K |
$-43.5M |
| Jul 2038 |
$2.8M |
$3.4M |
$-637K |
$-43.6M |
| Jun 2038 |
$2.8M |
$2.9M |
$-130K |
$-43.0M |
| May 2038 |
$2.8M |
$2.8M |
$62K |
$-42.8M |
| Apr 2038 |
$2.8M |
$2.7M |
$58K |
$-42.9M |
| Mar 2038 |
$2.6M |
$2.8M |
$-219K |
$-42.9M |
| Feb 2038 |
$2.7M |
$3.0M |
$-298K |
$-42.7M |
| Jan 2038 |
$2.6M |
$3.1M |
$-567K |
$-42.4M |
| Dec 2037 |
$2.6M |
$2.8M |
$-205K |
$-41.9M |
| Nov 2037 |
$2.4M |
$2.8M |
$-353K |
$-41.7M |
| Oct 2037 |
$2.5M |
$2.9M |
$-388K |
$-41.3M |