Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $936K |
| Matchday Revenue | $21K |
| Sponsorship | $42K |
| Merchandising | $734K |
| Domestic Cup Prize | $222K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $871K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$4.9M |
$5.6M |
$-670K |
$41.2M |
| Aug 2038 |
$4.7M |
$5.2M |
$-533K |
$41.8M |
| Jul 2038 |
$4.6M |
$4.8M |
$-202K |
$42.4M |
| Jun 2038 |
$7.3M |
$3.5M |
$3.9M |
$42.6M |
| May 2038 |
$4.5M |
$3.6M |
$894K |
$38.7M |
| Apr 2038 |
$4.5M |
$3.5M |
$957K |
$37.8M |
| Mar 2038 |
$4.4M |
$4.3M |
$109K |
$36.9M |
| Feb 2038 |
$4.4M |
$5.5M |
$-1.1M |
$36.7M |
| Jan 2038 |
$4.5M |
$6.0M |
$-1.5M |
$37.8M |
| Dec 2037 |
$4.4M |
$5.5M |
$-1.0M |
$39.3M |
| Nov 2037 |
$4.6M |
$5.7M |
$-1.1M |
$40.4M |
| Oct 2037 |
$4.5M |
$4.5M |
$-57K |
$41.5M |