Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $823K |
| Matchday Revenue | $0 |
| Sponsorship | $27K |
| Merchandising | $716K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $139K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $735K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$3.6M |
$3.4M |
$238K |
$-30.6M |
| Aug 2038 |
$3.6M |
$3.8M |
$-174K |
$-30.8M |
| Jul 2038 |
$3.6M |
$4.5M |
$-849K |
$-30.6M |
| Jun 2038 |
$5.1M |
$3.8M |
$1.4M |
$-29.8M |
| May 2038 |
$3.6M |
$3.3M |
$333K |
$-31.1M |
| Apr 2038 |
$3.6M |
$3.9M |
$-292K |
$-31.5M |
| Mar 2038 |
$3.6M |
$4.7M |
$-1.1M |
$-31.2M |
| Feb 2038 |
$3.7M |
$4.9M |
$-1.2M |
$-30.1M |
| Jan 2038 |
$3.5M |
$5.0M |
$-1.5M |
$-28.9M |
| Dec 2037 |
$3.2M |
$5.1M |
$-1.9M |
$-27.4M |
| Nov 2037 |
$3.6M |
$5.2M |
$-1.6M |
$-25.6M |
| Oct 2037 |
$4.0M |
$4.8M |
$-799K |
$-24.0M |