Income Breakdown
| TV Revenue | $966K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $105K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $998K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $30K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $319K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$1.1M |
$1.3M |
$-275K |
$-6.5M |
| Aug 2038 |
$1.1M |
$1.3M |
$-160K |
$-6.2M |
| Jul 2038 |
$1.1M |
$1.6M |
$-518K |
$-6.0M |
| Jun 2038 |
$1.1M |
$1.7M |
$-576K |
$-5.5M |
| May 2038 |
$1.1M |
$1.7M |
$-518K |
$-4.9M |
| Apr 2038 |
$1.6M |
$1.6M |
$11K |
$-4.4M |
| Mar 2038 |
$1.1M |
$1.6M |
$-459K |
$-4.4M |
| Feb 2038 |
$1.1M |
$1.3M |
$-183K |
$-4.0M |
| Jan 2038 |
$1.1M |
$1.1M |
$10K |
$-3.8M |
| Dec 2037 |
$1.2M |
$1.4M |
$-221K |
$-3.8M |
| Nov 2037 |
$1.1M |
$1.1M |
$4K |
$-3.6M |
| Oct 2037 |
$1.1M |
$1.3M |
$-141K |
$-3.6M |