Income Breakdown
| TV Revenue | $5.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $5K |
| Sponsorship | $55K |
| Merchandising | $652K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $58K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $881K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$5.8M |
$4.4M |
$1.4M |
$201.0M |
| Aug 2038 |
$6.0M |
$5.1M |
$851K |
$203.1M |
| Jul 2038 |
$6.1M |
$5.3M |
$799K |
$205.7M |
| Jun 2038 |
$6.3M |
$5.0M |
$1.3M |
$208.3M |
| May 2038 |
$6.5M |
$5.4M |
$1.1M |
$210.4M |
| Apr 2038 |
$6.4M |
$5.3M |
$1.1M |
$212.7M |
| Mar 2038 |
$6.9M |
$4.6M |
$2.3M |
$215.1M |
| Feb 2038 |
$6.8M |
$3.7M |
$3.1M |
$216.3M |
| Jan 2038 |
$10.3M |
$3.9M |
$6.4M |
$216.2M |
| Dec 2037 |
$6.9M |
$3.9M |
$3.0M |
$212.9M |
| Nov 2037 |
$7.0M |
$3.7M |
$3.2M |
$213.0M |
| Oct 2037 |
$7.1M |
$4.2M |
$2.9M |
$212.7M |