Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $948K |
| Matchday Revenue | $0 |
| Sponsorship | $46K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.6M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $57K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$6.4M |
$5.8M |
$560K |
$-13.6M |
| Aug 2038 |
$6.3M |
$6.4M |
$-26K |
$-14.1M |
| Jul 2038 |
$6.3M |
$4.5M |
$1.7M |
$-14.1M |
| Jun 2038 |
$9.9M |
$4.8M |
$5.1M |
$-15.8M |
| May 2038 |
$6.1M |
$5.6M |
$510K |
$-20.9M |
| Apr 2038 |
$6.3M |
$6.5M |
$-206K |
$-21.4M |
| Mar 2038 |
$6.1M |
$6.0M |
$180K |
$-21.2M |
| Feb 2038 |
$6.5M |
$6.5M |
$63K |
$-21.4M |
| Jan 2038 |
$5.7M |
$5.7M |
$-33K |
$-21.5M |
| Dec 2037 |
$6.2M |
$5.2M |
$1.1M |
$-21.4M |
| Nov 2037 |
$6.4M |
$5.7M |
$621K |
$-22.5M |
| Oct 2037 |
$5.0M |
$5.2M |
$-232K |
$-23.1M |