Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $124K |
| Matchday Revenue | $0 |
| Sponsorship | $32K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $171K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.4M |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $783K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$3.8M |
$5.2M |
$-1.4M |
$29.6M |
| Aug 2038 |
$3.5M |
$4.1M |
$-618K |
$30.9M |
| Jul 2038 |
$3.5M |
$3.9M |
$-364K |
$31.5M |
| Jun 2038 |
$4.2M |
$3.5M |
$671K |
$31.9M |
| May 2038 |
$3.5M |
$4.6M |
$-1.0M |
$31.2M |
| Apr 2038 |
$3.6M |
$4.5M |
$-899K |
$32.2M |
| Mar 2038 |
$3.7M |
$4.2M |
$-557K |
$33.0M |
| Feb 2038 |
$3.8M |
$4.2M |
$-404K |
$33.6M |
| Jan 2038 |
$4.0M |
$5.1M |
$-1.1M |
$33.9M |
| Dec 2037 |
$4.1M |
$5.3M |
$-1.2M |
$35.0M |
| Nov 2037 |
$3.9M |
$5.4M |
$-1.5M |
$36.1M |
| Oct 2037 |
$4.0M |
$6.6M |
$-2.6M |
$37.6M |