Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $792K |
| Matchday Revenue | $287K |
| Sponsorship | $56K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $63K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.0M |
| Staff Wages | $5K |
| Transfer Amortization | $37K |
| Debt Interest | $0 |
| Loan Fees (Out) | $130K |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$6.3M |
$8.2M |
$-1.9M |
$43.2M |
| Aug 2038 |
$8.7M |
$6.5M |
$2.2M |
$45.1M |
| Jul 2038 |
$10.7M |
$6.5M |
$4.2M |
$43.3M |
| Jun 2038 |
$6.3M |
$5.2M |
$1.1M |
$39.1M |
| May 2038 |
$6.4M |
$6.6M |
$-236K |
$37.9M |
| Apr 2038 |
$6.5M |
$5.6M |
$896K |
$38.1M |
| Mar 2038 |
$7.1M |
$6.4M |
$702K |
$37.2M |
| Feb 2038 |
$6.9M |
$9.5M |
$-2.6M |
$36.5M |
| Jan 2038 |
$7.4M |
$8.2M |
$-793K |
$39.0M |
| Dec 2037 |
$6.9M |
$8.1M |
$-1.2M |
$39.8M |
| Nov 2037 |
$7.4M |
$7.8M |
$-457K |
$40.9M |
| Oct 2037 |
$6.8M |
$8.1M |
$-1.3M |
$41.4M |