Income Breakdown
| TV Revenue | $5.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $9K |
| Sponsorship | $42K |
| Merchandising | $951K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $831K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2038 |
$6.9M |
$4.3M |
$2.7M |
$110.4M |
| May 2038 |
$4.9M |
$4.7M |
$173K |
$108.1M |
| Apr 2038 |
$4.8M |
$4.6M |
$251K |
$108.3M |
| Mar 2038 |
$4.9M |
$4.6M |
$277K |
$108.5M |
| Feb 2038 |
$4.8M |
$4.8M |
$26K |
$108.6M |
| Jan 2038 |
$5.4M |
$5.8M |
$-374K |
$108.9M |
| Dec 2037 |
$4.8M |
$4.7M |
$33K |
$109.7M |
| Nov 2037 |
$4.9M |
$5.1M |
$-176K |
$110.0M |
| Oct 2037 |
$4.9M |
$4.8M |
$72K |
$110.6M |
| Sep 2037 |
$5.2M |
$4.1M |
$1.0M |
$110.9M |
| Aug 2037 |
$5.1M |
$4.5M |
$600K |
$110.2M |
| Jul 2037 |
$5.1M |
$4.0M |
$1.1M |
$109.9M |