Income Breakdown
| TV Revenue | $5.3M |
| TV Placement Bonus | $892K |
| Matchday Revenue | $205K |
| Sponsorship | $318K |
| 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 | $7.0M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$8.8M |
$8.5M |
$327K |
$115.1M |
| Aug 2038 |
$8.5M |
$12.2M |
$-3.7M |
$114.8M |
| Jul 2038 |
$8.4M |
$7.7M |
$709K |
$118.5M |
| Jun 2038 |
$11.7M |
$8.0M |
$3.7M |
$117.8M |
| May 2038 |
$8.6M |
$7.3M |
$1.2M |
$114.1M |
| Apr 2038 |
$8.4M |
$7.6M |
$851K |
$112.8M |
| Mar 2038 |
$8.5M |
$9.5M |
$-909K |
$112.0M |
| Feb 2038 |
$8.1M |
$10.5M |
$-2.3M |
$112.9M |
| Jan 2038 |
$8.8M |
$12.3M |
$-3.4M |
$115.2M |
| Dec 2037 |
$8.9M |
$10.6M |
$-1.7M |
$118.6M |
| Nov 2037 |
$8.5M |
$10.0M |
$-1.5M |
$120.3M |
| Oct 2037 |
$8.7M |
$9.9M |
$-1.2M |
$121.9M |