Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $996K |
| Matchday Revenue | $581K |
| Sponsorship | $127K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$6.5M |
$4.5M |
$2.0M |
$66.2M |
| Aug 2038 |
$6.7M |
$6.0M |
$664K |
$64.2M |
| Jul 2038 |
$6.8M |
$5.0M |
$1.9M |
$63.5M |
| Jun 2038 |
$6.8M |
$4.6M |
$2.2M |
$61.6M |
| May 2038 |
$6.6M |
$4.4M |
$2.2M |
$59.5M |
| Apr 2038 |
$6.6M |
$5.1M |
$1.5M |
$57.3M |
| Mar 2038 |
$7.1M |
$5.0M |
$2.1M |
$55.7M |
| Feb 2038 |
$6.4M |
$4.6M |
$1.7M |
$53.6M |
| Jan 2038 |
$8.0M |
$4.4M |
$3.6M |
$142.3M |
| Dec 2037 |
$6.6M |
$3.7M |
$2.9M |
$138.8M |
| Nov 2037 |
$6.9M |
$3.6M |
$3.3M |
$135.9M |
| Oct 2037 |
$7.1M |
$4.2M |
$2.9M |
$132.6M |