Income Breakdown
| TV Revenue | $7.6M |
| TV Placement Bonus | $3.2M |
| Matchday Revenue | $0 |
| Sponsorship | $98K |
| 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 | $4.4M |
| Staff Wages | $5K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2038 |
$13.0M |
$6.3M |
$6.7M |
$414.5M |
| Jan 2038 |
$33.0M |
$5.5M |
$27.5M |
$413.2M |
| Dec 2037 |
$13.8M |
$5.8M |
$7.9M |
$391.7M |
| Nov 2037 |
$14.5M |
$7.0M |
$7.5M |
$389.7M |
| Oct 2037 |
$14.4M |
$7.2M |
$7.2M |
$388.4M |
| Sep 2037 |
$12.7M |
$7.7M |
$4.9M |
$387.4M |
| Aug 2037 |
$13.8M |
$6.1M |
$7.8M |
$388.5M |
| Jul 2037 |
$13.8M |
$6.2M |
$7.6M |
$386.8M |
| Jun 2037 |
$14.3M |
$6.5M |
$7.8M |
$385.1M |
| May 2037 |
$13.6M |
$6.4M |
$7.2M |
$383.1M |
| Apr 2037 |
$12.8M |
$6.8M |
$6.0M |
$381.6M |
| Mar 2037 |
$10.1M |
$6.2M |
$3.9M |
$381.5M |