Income Breakdown
| TV Revenue | $894K |
| TV Placement Bonus | $61K |
| Matchday Revenue | $0 |
| Sponsorship | $15K |
| Merchandising | $166K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $893K |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $178K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $372K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$1.1M |
$1.9M |
$-810K |
$-27.9M |
| Aug 2038 |
$1.2M |
$1.6M |
$-409K |
$-28.0M |
| Jul 2038 |
$1.2M |
$1.5M |
$-385K |
$-28.5M |
| Jun 2038 |
$1.4M |
$2.0M |
$-687K |
$-29.1M |
| May 2038 |
$1.2M |
$1.9M |
$-760K |
$-29.5M |
| Apr 2038 |
$1.2M |
$2.1M |
$-928K |
$-29.8M |
| Mar 2038 |
$1.2M |
$1.9M |
$-735K |
$-29.9M |
| Feb 2038 |
$1.2M |
$2.5M |
$-1.3M |
$-30.3M |
| Jan 2038 |
$1.3M |
$2.0M |
$-775K |
$-30.1M |
| Dec 2037 |
$1.3M |
$2.3M |
$-1.1M |
$-30.3M |
| Nov 2037 |
$1.2M |
$2.4M |
$-1.2M |
$-30.1M |
| Oct 2037 |
$1.2M |
$2.2M |
$-1.0M |
$-29.7M |