Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $444K |
| Matchday Revenue | $0 |
| Sponsorship | $40K |
| Merchandising | $402K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $88K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $639K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$3.2M |
$3.5M |
$-280K |
$-19.5M |
| Aug 2038 |
$3.3M |
$4.5M |
$-1.2M |
$-19.3M |
| Jul 2038 |
$3.3M |
$4.9M |
$-1.6M |
$-18.1M |
| Jun 2038 |
$5.2M |
$3.3M |
$2.0M |
$-16.5M |
| May 2038 |
$3.3M |
$3.7M |
$-308K |
$-18.5M |
| Apr 2038 |
$3.4M |
$3.8M |
$-403K |
$-18.2M |
| Mar 2038 |
$3.5M |
$3.9M |
$-425K |
$-17.8M |
| Feb 2038 |
$3.5M |
$4.5M |
$-1.1M |
$-17.3M |
| Jan 2038 |
$3.5M |
$6.1M |
$-2.6M |
$-16.3M |
| Dec 2037 |
$3.6M |
$5.9M |
$-2.3M |
$-13.7M |
| Nov 2037 |
$3.8M |
$4.4M |
$-581K |
$-11.4M |
| Oct 2037 |
$3.5M |
$4.2M |
$-757K |
$-10.8M |