Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $923K |
| Matchday Revenue | $4K |
| Sponsorship | $3K |
| Merchandising | $265K |
| Domestic Cup Prize | $245K |
| Continental Prize | $2.9M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $784K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$7.6M |
$3.9M |
$3.7M |
$61.1M |
| Aug 2038 |
$4.3M |
$3.4M |
$928K |
$57.4M |
| Jul 2038 |
$4.4M |
$3.3M |
$1.0M |
$56.5M |
| Jun 2038 |
$5.8M |
$3.3M |
$2.5M |
$55.5M |
| May 2038 |
$4.3M |
$3.1M |
$1.2M |
$53.0M |
| Apr 2038 |
$4.4M |
$3.0M |
$1.4M |
$51.8M |
| Mar 2038 |
$4.3M |
$3.3M |
$994K |
$50.3M |
| Feb 2038 |
$4.1M |
$3.9M |
$215K |
$49.4M |
| Jan 2038 |
$4.1M |
$3.8M |
$358K |
$49.1M |
| Dec 2037 |
$3.8M |
$3.8M |
$1K |
$48.8M |
| Nov 2037 |
$3.9M |
$4.4M |
$-496K |
$48.8M |
| Oct 2037 |
$4.1M |
$4.9M |
$-807K |
$49.3M |