Income Breakdown
| TV Revenue | $472K |
| TV Placement Bonus | $101K |
| Matchday Revenue | $30K |
| Sponsorship | $60K |
| Merchandising | $777K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $2.8M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.9M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $45K |
| Facility Maintenance | $759K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$4.3M |
$6.7M |
$-2.5M |
$33.1M |
| Aug 2038 |
$5.1M |
$6.4M |
$-1.4M |
$35.6M |
| Jul 2038 |
$6.8M |
$4.1M |
$2.8M |
$37.0M |
| Jun 2038 |
$4.8M |
$3.9M |
$915K |
$34.2M |
| May 2038 |
$4.8M |
$4.6M |
$229K |
$33.2M |
| Apr 2038 |
$4.9M |
$4.7M |
$193K |
$33.0M |
| Mar 2038 |
$4.9M |
$7.5M |
$-2.6M |
$32.8M |
| Feb 2038 |
$5.0M |
$7.1M |
$-2.1M |
$35.5M |
| Jan 2038 |
$5.1M |
$6.4M |
$-1.3M |
$37.6M |
| Dec 2037 |
$5.2M |
$5.3M |
$-147K |
$38.9M |
| Nov 2037 |
$5.4M |
$6.1M |
$-758K |
$39.1M |
| Oct 2037 |
$5.1M |
$6.4M |
$-1.3M |
$39.8M |