Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $393K |
| Matchday Revenue | $47K |
| Sponsorship | $36K |
| Merchandising | $713K |
| 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 | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $99K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $769K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$3.7M |
$5.2M |
$-1.5M |
$-23.2M |
| Aug 2038 |
$3.7M |
$5.3M |
$-1.7M |
$-21.7M |
| Jul 2038 |
$3.6M |
$5.2M |
$-1.6M |
$-20.0M |
| Jun 2038 |
$3.8M |
$5.9M |
$-2.1M |
$-18.4M |
| May 2038 |
$3.5M |
$4.5M |
$-1.1M |
$-16.3M |
| Apr 2038 |
$3.5M |
$4.2M |
$-735K |
$-15.3M |
| Mar 2038 |
$3.4M |
$3.9M |
$-461K |
$-14.5M |
| Feb 2038 |
$3.4M |
$3.6M |
$-167K |
$-14.1M |
| Jan 2038 |
$3.5M |
$4.0M |
$-504K |
$-13.9M |
| Dec 2037 |
$4.3M |
$4.1M |
$184K |
$-13.4M |
| Nov 2037 |
$3.5M |
$5.8M |
$-2.2M |
$-13.6M |
| Oct 2037 |
$3.7M |
$5.7M |
$-2.0M |
$-11.3M |