Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $18K |
| Sponsorship | $59K |
| Merchandising | $386K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $2K |
| Transfer Amortization | $833 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $876K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$5.0M |
$3.9M |
$1.2M |
$125.1M |
| Aug 2038 |
$5.3M |
$3.8M |
$1.5M |
$125.0M |
| Jul 2038 |
$5.3M |
$3.7M |
$1.6M |
$124.7M |
| Jun 2038 |
$5.2M |
$3.8M |
$1.4M |
$124.2M |
| May 2038 |
$5.9M |
$3.7M |
$2.2M |
$124.0M |
| Apr 2038 |
$5.6M |
$3.7M |
$1.9M |
$122.7M |
| Mar 2038 |
$5.1M |
$3.3M |
$1.8M |
$121.9M |
| Feb 2038 |
$5.2M |
$2.8M |
$2.4M |
$121.1M |
| Jan 2038 |
$7.1M |
$3.5M |
$3.6M |
$119.5M |
| Dec 2037 |
$5.1M |
$2.8M |
$2.3M |
$116.8M |
| Nov 2037 |
$5.0M |
$2.8M |
$2.3M |
$115.2M |
| Oct 2037 |
$5.0M |
$3.0M |
$2.1M |
$113.6M |