Income Breakdown
| TV Revenue | $5.3M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $207K |
| Sponsorship | $373K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.4M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$9.2M |
$7.9M |
$1.4M |
$-590K |
| Aug 2038 |
$8.2M |
$8.4M |
$-185K |
$-1.9M |
| Jul 2038 |
$8.2M |
$7.1M |
$1.1M |
$-1.8M |
| Jun 2038 |
$10.8M |
$6.4M |
$4.4M |
$-2.8M |
| May 2038 |
$8.4M |
$8.3M |
$71K |
$-7.2M |
| Apr 2038 |
$8.3M |
$7.9M |
$483K |
$-7.3M |
| Mar 2038 |
$8.9M |
$9.1M |
$-188K |
$-7.8M |
| Feb 2038 |
$8.5M |
$9.2M |
$-673K |
$-7.6M |
| Jan 2038 |
$9.1M |
$9.1M |
$4K |
$-6.9M |
| Dec 2037 |
$9.8M |
$12.2M |
$-2.4M |
$-6.9M |
| Nov 2037 |
$10.5M |
$9.2M |
$1.3M |
$-4.5M |
| Oct 2037 |
$9.6M |
$10.2M |
$-599K |
$-5.9M |