Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $62K |
| Sponsorship | $71K |
| Merchandising | $545K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $5K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$7.0M |
$4.9M |
$2.1M |
$122.1M |
| Aug 2038 |
$6.8M |
$7.2M |
$-335K |
$120.0M |
| Jul 2038 |
$7.1M |
$5.8M |
$1.3M |
$120.3M |
| Jun 2038 |
$7.1M |
$5.3M |
$1.8M |
$119.0M |
| May 2038 |
$6.0M |
$5.4M |
$619K |
$117.2M |
| Apr 2038 |
$5.8M |
$4.7M |
$1.1M |
$116.6M |
| Mar 2038 |
$6.1M |
$4.8M |
$1.3M |
$115.5M |
| Feb 2038 |
$6.2M |
$4.5M |
$1.7M |
$114.2M |
| Jan 2038 |
$8.8M |
$5.2M |
$3.6M |
$112.5M |
| Dec 2037 |
$6.0M |
$4.2M |
$1.8M |
$109.0M |
| Nov 2037 |
$6.0M |
$3.9M |
$2.1M |
$107.1M |
| Oct 2037 |
$6.0M |
$5.0M |
$1.1M |
$105.0M |