Income Breakdown
| TV Revenue | $353K |
| TV Placement Bonus | $119K |
| Matchday Revenue | $10K |
| Sponsorship | $6K |
| Merchandising | $163K |
| Domestic Cup Prize | $113K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $617K |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $99K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $219K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$764K |
$1.9M |
$-1.1M |
$-24.7M |
| Aug 2038 |
$600K |
$1.4M |
$-768K |
$-24.2M |
| Jul 2038 |
$605K |
$1.1M |
$-480K |
$-24.0M |
| Jun 2038 |
$745K |
$1.2M |
$-418K |
$-24.1M |
| May 2038 |
$609K |
$1.2M |
$-634K |
$-24.3M |
| Apr 2038 |
$626K |
$1.2M |
$-568K |
$-24.3M |
| Mar 2038 |
$639K |
$1.9M |
$-1.2M |
$-24.3M |
| Feb 2038 |
$699K |
$1.4M |
$-739K |
$-23.7M |
| Jan 2038 |
$723K |
$1.5M |
$-734K |
$-23.5M |
| Dec 2037 |
$782K |
$1.5M |
$-698K |
$-23.4M |
| Nov 2037 |
$690K |
$1.5M |
$-814K |
$-22.7M |
| Oct 2037 |
$761K |
$1.4M |
$-625K |
$-21.9M |