Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $432K |
| Matchday Revenue | $0 |
| Sponsorship | $306K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.8M |
| Staff Wages | $38K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$6.6M |
$8.0M |
$-1.4M |
$76.9M |
| Aug 2038 |
$6.3M |
$6.9M |
$-648K |
$78.4M |
| Jul 2038 |
$6.3M |
$7.3M |
$-928K |
$79.0M |
| Jun 2038 |
$9.0M |
$7.5M |
$1.5M |
$79.9M |
| May 2038 |
$6.5M |
$6.4M |
$51K |
$78.4M |
| Apr 2038 |
$6.7M |
$6.5M |
$199K |
$78.4M |
| Mar 2038 |
$6.6M |
$10.5M |
$-3.9M |
$78.2M |
| Feb 2038 |
$6.9M |
$9.7M |
$-2.9M |
$82.1M |
| Jan 2038 |
$7.4M |
$8.2M |
$-783K |
$85.0M |
| Dec 2037 |
$7.1M |
$8.3M |
$-1.2M |
$85.7M |
| Nov 2037 |
$7.0M |
$10.0M |
$-3.0M |
$87.0M |
| Oct 2037 |
$7.4M |
$8.1M |
$-650K |
$90.0M |