Income Breakdown
| TV Revenue | $482K |
| TV Placement Bonus | $105K |
| Matchday Revenue | $0 |
| Sponsorship | $73K |
| Merchandising | $905K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $2K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $527K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$1.6M |
$2.9M |
$-1.3M |
$45.6M |
| Aug 2038 |
$1.6M |
$3.2M |
$-1.5M |
$46.9M |
| Jul 2038 |
$1.7M |
$3.8M |
$-2.1M |
$48.5M |
| Jun 2038 |
$1.7M |
$4.5M |
$-2.8M |
$50.5M |
| May 2038 |
$1.7M |
$3.8M |
$-2.1M |
$53.3M |
| Apr 2038 |
$1.8M |
$3.8M |
$-1.9M |
$55.4M |
| Mar 2038 |
$1.7M |
$4.3M |
$-2.6M |
$57.3M |
| Feb 2038 |
$3.0M |
$3.2M |
$-257K |
$60.0M |
| Jan 2038 |
$4.2M |
$2.8M |
$1.4M |
$60.2M |
| Dec 2037 |
$3.0M |
$2.8M |
$152K |
$58.8M |
| Nov 2037 |
$3.0M |
$3.1M |
$-166K |
$58.6M |
| Oct 2037 |
$2.9M |
$2.8M |
$100K |
$58.8M |