Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $992K |
| Matchday Revenue | $0 |
| Sponsorship | $60K |
| Merchandising | $725K |
| Domestic Cup Prize | $113K |
| 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 | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $938K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$5.0M |
$5.1M |
$-64K |
$40.2M |
| Aug 2038 |
$5.0M |
$4.2M |
$799K |
$40.3M |
| Jul 2038 |
$5.0M |
$3.6M |
$1.4M |
$39.5M |
| Jun 2038 |
$8.3M |
$5.8M |
$2.5M |
$38.0M |
| May 2038 |
$5.0M |
$4.5M |
$523K |
$35.5M |
| Apr 2038 |
$5.1M |
$3.9M |
$1.1M |
$35.0M |
| Mar 2038 |
$5.1M |
$4.2M |
$849K |
$33.9M |
| Feb 2038 |
$4.9M |
$5.3M |
$-353K |
$33.0M |
| Jan 2038 |
$5.4M |
$4.8M |
$648K |
$33.4M |
| Dec 2037 |
$5.3M |
$4.6M |
$621K |
$32.7M |
| Nov 2037 |
$5.1M |
$7.7M |
$-2.6M |
$32.1M |
| Oct 2037 |
$4.8M |
$6.6M |
$-1.8M |
$34.7M |