Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $222K |
| Matchday Revenue | $0 |
| Sponsorship | $40K |
| Merchandising | $761K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $197K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $736K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$3.4M |
$3.6M |
$-138K |
$-43.4M |
| Aug 2038 |
$3.5M |
$3.9M |
$-441K |
$-43.2M |
| Jul 2038 |
$3.5M |
$6.7M |
$-3.2M |
$-42.8M |
| Jun 2038 |
$5.0M |
$3.9M |
$1.0M |
$-39.6M |
| May 2038 |
$3.6M |
$4.5M |
$-961K |
$-40.6M |
| Apr 2038 |
$3.6M |
$4.3M |
$-723K |
$-39.7M |
| Mar 2038 |
$3.8M |
$5.4M |
$-1.6M |
$-38.9M |
| Feb 2038 |
$3.7M |
$5.8M |
$-2.1M |
$-37.4M |
| Jan 2038 |
$3.9M |
$6.0M |
$-2.1M |
$-35.3M |
| Dec 2037 |
$3.9M |
$6.5M |
$-2.6M |
$-33.2M |
| Nov 2037 |
$4.5M |
$6.9M |
$-2.4M |
$-30.6M |
| Oct 2037 |
$4.6M |
$5.7M |
$-1.1M |
$-28.2M |