Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $252K |
| Matchday Revenue | $147K |
| Sponsorship | $60K |
| Merchandising | $541K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $5K |
| Transfer Amortization | $540 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $854K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$4.9M |
$4.2M |
$713K |
$128.4M |
| Aug 2038 |
$5.0M |
$4.2M |
$844K |
$129.2M |
| Jul 2038 |
$4.6M |
$4.0M |
$669K |
$129.8M |
| Jun 2038 |
$4.7M |
$4.3M |
$411K |
$130.7M |
| May 2038 |
$4.6M |
$4.2M |
$417K |
$131.7M |
| Apr 2038 |
$4.8M |
$3.9M |
$944K |
$132.7M |
| Mar 2038 |
$4.8M |
$4.8M |
$42K |
$133.2M |
| Feb 2038 |
$5.0M |
$3.5M |
$1.5M |
$134.5M |
| Jan 2038 |
$7.1M |
$3.7M |
$3.5M |
$133.9M |
| Dec 2037 |
$5.1M |
$3.1M |
$2.0M |
$131.3M |
| Nov 2037 |
$5.3M |
$3.7M |
$1.6M |
$130.1M |
| Oct 2037 |
$5.3M |
$4.7M |
$614K |
$129.1M |