Income Breakdown
| TV Revenue | $467K |
| TV Placement Bonus | $151K |
| Matchday Revenue | $13K |
| Sponsorship | $55K |
| Merchandising | $605K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $2K |
| Transfer Amortization | $187 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $376K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$1.3M |
$2.5M |
$-1.2M |
$22.9M |
| Aug 2038 |
$1.2M |
$2.3M |
$-1.1M |
$24.1M |
| Jul 2038 |
$1.5M |
$1.8M |
$-314K |
$25.1M |
| Jun 2038 |
$1.2M |
$1.8M |
$-585K |
$25.4M |
| May 2038 |
$1.3M |
$2.0M |
$-718K |
$26.0M |
| Apr 2038 |
$1.3M |
$2.1M |
$-741K |
$26.7M |
| Mar 2038 |
$1.4M |
$3.4M |
$-2.0M |
$27.4M |
| Feb 2038 |
$1.4M |
$3.0M |
$-1.6M |
$29.5M |
| Jan 2038 |
$1.6M |
$3.2M |
$-1.6M |
$31.2M |
| Dec 2037 |
$1.4M |
$2.7M |
$-1.3M |
$33.0M |
| Nov 2037 |
$1.3M |
$3.1M |
$-1.8M |
$34.6M |
| Oct 2037 |
$1.3M |
$2.6M |
$-1.3M |
$36.7M |