Income Breakdown
| TV Revenue | $5.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $58K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.3M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$6.7M |
$6.4M |
$309K |
$261.3M |
| Aug 2038 |
$6.7M |
$5.0M |
$1.7M |
$262.3M |
| Jul 2038 |
$15.1M |
$5.8M |
$9.3M |
$261.9M |
| Jun 2038 |
$10.7M |
$5.0M |
$5.7M |
$253.7M |
| May 2038 |
$7.0M |
$5.2M |
$1.8M |
$249.1M |
| Apr 2038 |
$8.4M |
$7.1M |
$1.3M |
$248.4M |
| Mar 2038 |
$8.0M |
$8.5M |
$-516K |
$248.3M |
| Feb 2038 |
$7.8M |
$7.3M |
$559K |
$250.1M |
| Jan 2038 |
$12.6M |
$7.1M |
$5.5M |
$250.6M |
| Dec 2037 |
$15.8M |
$8.4M |
$7.4M |
$245.5M |
| Nov 2037 |
$20.3M |
$8.4M |
$11.9M |
$238.2M |
| Oct 2037 |
$13.1M |
$7.6M |
$5.6M |
$226.2M |