Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $544K |
| Matchday Revenue | $0 |
| Sponsorship | $43K |
| Merchandising | $333K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $543K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$3.6M |
$4.3M |
$-740K |
$28.2M |
| Aug 2038 |
$3.2M |
$3.4M |
$-192K |
$28.9M |
| Jul 2038 |
$3.2M |
$2.8M |
$413K |
$29.1M |
| Jun 2038 |
$4.5M |
$3.0M |
$1.5M |
$28.7M |
| May 2038 |
$3.2M |
$2.9M |
$213K |
$27.2M |
| Apr 2038 |
$3.2M |
$2.8M |
$417K |
$27.0M |
| Mar 2038 |
$3.2M |
$2.7M |
$586K |
$26.6M |
| Feb 2038 |
$3.2M |
$3.1M |
$116K |
$26.0M |
| Jan 2038 |
$3.6M |
$2.8M |
$836K |
$25.9M |
| Dec 2037 |
$3.6M |
$4.0M |
$-413K |
$25.0M |
| Nov 2037 |
$3.5M |
$4.4M |
$-874K |
$25.5M |
| Oct 2037 |
$3.7M |
$3.9M |
$-244K |
$26.3M |