Income Breakdown
| TV Revenue | $165K |
| TV Placement Bonus | $17K |
| Matchday Revenue | $13K |
| Sponsorship | $1K |
| Merchandising | $94K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $948K |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $180K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$291K |
$1.1M |
$-840K |
$-9.1M |
| Aug 2038 |
$292K |
$1.4M |
$-1.1M |
$-8.3M |
| Jul 2038 |
$467K |
$1.6M |
$-1.2M |
$-7.2M |
| Jun 2038 |
$362K |
$1.8M |
$-1.4M |
$-14.0M |
| May 2038 |
$379K |
$1.6M |
$-1.2M |
$-13.3M |
| Apr 2038 |
$349K |
$1.3M |
$-964K |
$-12.8M |
| Mar 2038 |
$323K |
$1.1M |
$-827K |
$-12.4M |
| Feb 2038 |
$325K |
$898K |
$-573K |
$-12.2M |
| Jan 2038 |
$326K |
$947K |
$-621K |
$-12.2M |
| Dec 2037 |
$364K |
$1.2M |
$-831K |
$-12.1M |
| Nov 2037 |
$326K |
$1.3M |
$-967K |
$-11.9M |
| Oct 2037 |
$342K |
$1.4M |
$-1.0M |
$-11.5M |