Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $9K |
| Sponsorship | $46K |
| Merchandising | $560K |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.6M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $4K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$9.2M |
$5.0M |
$4.3M |
$38.8M |
| Aug 2038 |
$4.2M |
$4.7M |
$-518K |
$34.5M |
| Jul 2038 |
$4.3M |
$3.9M |
$404K |
$35.0M |
| Jun 2038 |
$5.1M |
$4.2M |
$918K |
$34.6M |
| May 2038 |
$4.3M |
$3.3M |
$954K |
$33.7M |
| Apr 2038 |
$4.4M |
$3.3M |
$1.0M |
$32.8M |
| Mar 2038 |
$4.3M |
$3.9M |
$402K |
$31.7M |
| Feb 2038 |
$4.2M |
$4.8M |
$-535K |
$31.3M |
| Jan 2038 |
$4.5M |
$5.6M |
$-1.1M |
$31.9M |
| Dec 2037 |
$4.2M |
$5.0M |
$-785K |
$33.0M |
| Nov 2037 |
$5.0M |
$5.5M |
$-522K |
$33.8M |
| Oct 2037 |
$5.3M |
$4.6M |
$672K |
$34.3M |