Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $308K |
| Matchday Revenue | $0 |
| Sponsorship | $29K |
| Merchandising | $693K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $113K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $78K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $628K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2038 |
$3.5M |
$3.3M |
$185K |
$-16.3M |
| May 2038 |
$2.7M |
$2.5M |
$194K |
$-16.4M |
| Apr 2038 |
$2.7M |
$2.7M |
$7K |
$-16.6M |
| Mar 2038 |
$2.8M |
$3.0M |
$-168K |
$-16.6M |
| Feb 2038 |
$2.7M |
$4.1M |
$-1.4M |
$-16.5M |
| Jan 2038 |
$3.0M |
$4.1M |
$-1.1M |
$-15.1M |
| Dec 2037 |
$3.1M |
$3.5M |
$-401K |
$-13.9M |
| Nov 2037 |
$2.4M |
$4.2M |
$-1.8M |
$-13.5M |
| Oct 2037 |
$2.5M |
$3.5M |
$-997K |
$-11.7M |
| Sep 2037 |
$3.1M |
$3.0M |
$92K |
$-10.7M |
| Aug 2037 |
$3.1M |
$2.6M |
$479K |
$-10.8M |
| Jul 2037 |
$3.1M |
$3.2M |
$-144K |
$-11.3M |