Income Breakdown
| TV Revenue | $5.2M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $28K |
| Sponsorship | $161K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.1M |
| Staff Wages | $4K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $84K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$8.4M |
$6.6M |
$1.8M |
$176.4M |
| Aug 2038 |
$8.5M |
$7.8M |
$732K |
$175.3M |
| Jul 2038 |
$8.5M |
$7.0M |
$1.4M |
$175.1M |
| Jun 2038 |
$8.5M |
$7.6M |
$938K |
$174.3M |
| May 2038 |
$7.9M |
$6.2M |
$1.7M |
$173.9M |
| Apr 2038 |
$9.2M |
$6.9M |
$2.3M |
$172.6M |
| Mar 2038 |
$7.8M |
$5.9M |
$1.9M |
$171.0M |
| Feb 2038 |
$7.8M |
$5.1M |
$2.7M |
$169.9M |
| Jan 2038 |
$11.0M |
$6.1M |
$4.9M |
$167.9M |
| Dec 2037 |
$7.9M |
$5.5M |
$2.4M |
$163.8M |
| Nov 2037 |
$8.0M |
$5.2M |
$2.8M |
$162.3M |
| Oct 2037 |
$8.2M |
$5.7M |
$2.5M |
$160.5M |