Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $665K |
| Matchday Revenue | $0 |
| Sponsorship | $49K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.4M |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $880K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$4.3M |
$5.3M |
$-923K |
$30.9M |
| Aug 2038 |
$4.4M |
$6.6M |
$-2.3M |
$31.8M |
| Jul 2038 |
$4.4M |
$6.6M |
$-2.2M |
$34.0M |
| Jun 2038 |
$7.1M |
$5.3M |
$1.9M |
$36.3M |
| May 2038 |
$4.4M |
$4.7M |
$-247K |
$34.4M |
| Apr 2038 |
$5.7M |
$5.4M |
$290K |
$34.7M |
| Mar 2038 |
$6.3M |
$6.6M |
$-318K |
$34.4M |
| Feb 2038 |
$4.5M |
$6.7M |
$-2.3M |
$34.7M |
| Jan 2038 |
$6.6M |
$9.1M |
$-2.5M |
$37.0M |
| Dec 2037 |
$7.0M |
$8.5M |
$-1.5M |
$39.5M |
| Nov 2037 |
$7.6M |
$7.8M |
$-198K |
$41.0M |
| Oct 2037 |
$6.6M |
$6.5M |
$73K |
$41.2M |