Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $21K |
| Sponsorship | $52K |
| Merchandising | $496K |
| 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 | $810K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$4.5M |
$4.7M |
$-151K |
$5.6M |
| Aug 2038 |
$3.8M |
$4.1M |
$-305K |
$5.8M |
| Jul 2038 |
$3.8M |
$3.8M |
$5K |
$6.1M |
| Jun 2038 |
$5.1M |
$3.7M |
$1.4M |
$6.1M |
| May 2038 |
$3.7M |
$3.6M |
$83K |
$4.7M |
| Apr 2038 |
$3.7M |
$3.6M |
$96K |
$4.6M |
| Mar 2038 |
$3.7M |
$3.9M |
$-262K |
$4.5M |
| Feb 2038 |
$3.8M |
$4.5M |
$-622K |
$4.8M |
| Jan 2038 |
$3.8M |
$5.1M |
$-1.3M |
$5.4M |
| Dec 2037 |
$3.6M |
$5.0M |
$-1.4M |
$6.7M |
| Nov 2037 |
$3.7M |
$4.8M |
$-1.1M |
$8.1M |
| Oct 2037 |
$3.6M |
$4.3M |
$-719K |
$9.2M |