Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $111K |
| Matchday Revenue | $0 |
| Sponsorship | $48K |
| Merchandising | $421K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $27K |
| Transfer Amortization | $0 |
| Debt Interest | $27K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $606K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$2.9M |
$5.0M |
$-2.1M |
$-6.4M |
| Aug 2038 |
$3.0M |
$3.8M |
$-842K |
$-4.3M |
| Jul 2038 |
$3.0M |
$3.8M |
$-805K |
$-3.5M |
| Jun 2038 |
$4.4M |
$3.5M |
$819K |
$-2.7M |
| May 2038 |
$3.0M |
$3.8M |
$-765K |
$-3.5M |
| Apr 2038 |
$3.1M |
$3.8M |
$-737K |
$-2.7M |
| Mar 2038 |
$3.3M |
$5.1M |
$-1.8M |
$-2.0M |
| Feb 2038 |
$3.2M |
$6.4M |
$-3.2M |
$-208K |
| Jan 2038 |
$3.4M |
$5.9M |
$-2.5M |
$3.0M |
| Dec 2037 |
$3.4M |
$5.0M |
$-1.6M |
$5.4M |
| Nov 2037 |
$3.6M |
$5.6M |
$-2.0M |
$7.0M |
| Oct 2037 |
$3.8M |
$5.2M |
$-1.3M |
$9.1M |