Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $274K |
| Matchday Revenue | $153K |
| Sponsorship | $51K |
| Merchandising | $818K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.0M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $932K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$5.4M |
$5.9M |
$-556K |
$39.0M |
| Aug 2038 |
$5.0M |
$4.9M |
$133K |
$39.5M |
| Jul 2038 |
$5.0M |
$4.8M |
$137K |
$39.4M |
| Jun 2038 |
$8.1M |
$5.7M |
$2.4M |
$39.3M |
| May 2038 |
$5.0M |
$4.8M |
$208K |
$36.9M |
| Apr 2038 |
$5.0M |
$4.7M |
$252K |
$36.7M |
| Mar 2038 |
$4.9M |
$4.6M |
$310K |
$36.4M |
| Feb 2038 |
$5.0M |
$4.2M |
$783K |
$36.1M |
| Jan 2038 |
$5.4M |
$4.4M |
$957K |
$35.3M |
| Dec 2037 |
$5.5M |
$5.1M |
$439K |
$34.4M |
| Nov 2037 |
$5.3M |
$7.3M |
$-2.0M |
$33.9M |
| Oct 2037 |
$5.5M |
$6.1M |
$-573K |
$35.9M |