Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $892K |
| Matchday Revenue | $0 |
| Sponsorship | $43K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.0M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $13K |
| Transfer Amortization | $146K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $868K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$7.1M |
$4.4M |
$2.7M |
$4.0M |
| Aug 2038 |
$4.7M |
$4.9M |
$-146K |
$1.1M |
| Jul 2038 |
$5.1M |
$5.2M |
$-187K |
$1.1M |
| Jun 2038 |
$4.4M |
$5.8M |
$-1.4M |
$1.2M |
| May 2038 |
$4.5M |
$5.2M |
$-703K |
$2.4M |
| Apr 2038 |
$4.6M |
$6.3M |
$-1.7M |
$3.0M |
| Mar 2038 |
$4.4M |
$5.3M |
$-839K |
$4.5M |
| Feb 2038 |
$3.8M |
$4.6M |
$-801K |
$5.2M |
| Jan 2038 |
$5.6M |
$4.8M |
$791K |
$5.9M |
| Dec 2037 |
$3.8M |
$4.2M |
$-397K |
$4.9M |
| Nov 2037 |
$3.8M |
$4.1M |
$-297K |
$5.2M |
| Oct 2037 |
$3.8M |
$4.3M |
$-449K |
$5.3M |