Income Breakdown
| TV Revenue | $965K |
| TV Placement Bonus | $59K |
| Matchday Revenue | $0 |
| Sponsorship | $288K |
| Merchandising | $3.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $2K |
| Transfer Amortization | $349K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$5.0M |
$5.5M |
$-534K |
$112.7M |
| Aug 2038 |
$5.0M |
$6.2M |
$-1.2M |
$112.9M |
| Jul 2038 |
$5.2M |
$4.7M |
$580K |
$113.7M |
| Jun 2038 |
$5.3M |
$5.7M |
$-322K |
$112.7M |
| May 2038 |
$5.6M |
$6.6M |
$-1.0M |
$112.7M |
| Apr 2038 |
$5.7M |
$6.3M |
$-622K |
$113.3M |
| Mar 2038 |
$5.7M |
$7.2M |
$-1.5M |
$113.5M |
| Feb 2038 |
$6.0M |
$6.5M |
$-538K |
$114.6M |
| Jan 2038 |
$6.5M |
$7.7M |
$-1.2M |
$114.8M |
| Dec 2037 |
$6.1M |
$6.3M |
$-169K |
$115.6M |
| Nov 2037 |
$6.1M |
$6.6M |
$-418K |
$115.4M |
| Oct 2037 |
$6.2M |
$7.2M |
$-1.0M |
$115.5M |