Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $776K |
| Matchday Revenue | $0 |
| Sponsorship | $42K |
| Merchandising | $643K |
| 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 | $3.1M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $740K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$7.5M |
$3.8M |
$3.7M |
$14.5M |
| Aug 2038 |
$3.9M |
$3.5M |
$410K |
$10.8M |
| Jul 2038 |
$3.9M |
$3.9M |
$40K |
$10.4M |
| Jun 2038 |
$7.2M |
$3.7M |
$3.5M |
$10.4M |
| May 2038 |
$4.0M |
$3.3M |
$658K |
$6.9M |
| Apr 2038 |
$4.1M |
$3.7M |
$371K |
$6.2M |
| Mar 2038 |
$4.1M |
$5.9M |
$-1.8M |
$5.8M |
| Feb 2038 |
$4.1M |
$4.4M |
$-233K |
$7.6M |
| Jan 2038 |
$4.6M |
$4.4M |
$197K |
$7.9M |
| Dec 2037 |
$4.2M |
$4.2M |
$-34K |
$7.7M |
| Nov 2037 |
$3.6M |
$4.5M |
$-849K |
$7.7M |
| Oct 2037 |
$4.1M |
$4.0M |
$141K |
$8.5M |