Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $824K |
| Matchday Revenue | $66K |
| Sponsorship | $31K |
| Merchandising | $643K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $15K |
| Facility Maintenance | $699K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$3.4M |
$3.0M |
$441K |
$9.0M |
| Aug 2038 |
$3.5M |
$3.9M |
$-338K |
$8.6M |
| Jul 2038 |
$3.8M |
$4.0M |
$-205K |
$8.9M |
| Jun 2038 |
$3.5M |
$3.8M |
$-253K |
$9.1M |
| May 2038 |
$3.6M |
$3.4M |
$158K |
$9.4M |
| Apr 2038 |
$3.6M |
$3.6M |
$-56K |
$9.2M |
| Mar 2038 |
$3.8M |
$4.2M |
$-334K |
$9.3M |
| Feb 2038 |
$3.3M |
$3.1M |
$207K |
$9.6M |
| Jan 2038 |
$4.1M |
$2.9M |
$1.2M |
$9.4M |
| Dec 2037 |
$3.2M |
$2.9M |
$289K |
$8.2M |
| Nov 2037 |
$3.2M |
$2.6M |
$589K |
$8.0M |
| Oct 2037 |
$3.2M |
$2.6M |
$607K |
$7.4M |