Income Breakdown
| TV Revenue | $584K |
| TV Placement Bonus | $28K |
| Matchday Revenue | $21K |
| Sponsorship | $7K |
| Merchandising | $242K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $681K |
| Staff Wages | $4K |
| Transfer Amortization | $0 |
| Debt Interest | $84K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $229K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$882K |
$998K |
$-116K |
$-18.4M |
| Aug 2038 |
$933K |
$1.6M |
$-635K |
$-18.3M |
| Jul 2038 |
$1.0M |
$1.4M |
$-381K |
$-17.7M |
| Jun 2038 |
$1.0M |
$1.3M |
$-246K |
$-17.3M |
| May 2038 |
$893K |
$1.2M |
$-298K |
$-17.0M |
| Apr 2038 |
$876K |
$1.2M |
$-371K |
$-16.7M |
| Mar 2038 |
$1.0M |
$1.1M |
$-41K |
$-16.4M |
| Feb 2038 |
$1.0M |
$983K |
$51K |
$-16.0M |
| Jan 2038 |
$1.4M |
$1.0M |
$402K |
$-16.0M |
| Dec 2037 |
$1.0M |
$930K |
$119K |
$-16.4M |
| Nov 2037 |
$1.1M |
$1.0M |
$53K |
$-16.6M |
| Oct 2037 |
$1.1M |
$1.0M |
$67K |
$-16.6M |