Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $0 |
| Sponsorship | $73K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$7.6M |
$4.7M |
$2.9M |
$234.2M |
| Aug 2038 |
$7.5M |
$6.8M |
$712K |
$232.2M |
| Jul 2038 |
$7.4M |
$4.2M |
$3.2M |
$232.4M |
| Jun 2038 |
$19.7M |
$4.5M |
$15.2M |
$229.3M |
| May 2038 |
$7.5M |
$4.2M |
$3.3M |
$214.3M |
| Apr 2038 |
$7.7M |
$4.6M |
$3.1M |
$211.1M |
| Mar 2038 |
$7.4M |
$5.1M |
$2.3M |
$208.0M |
| Feb 2038 |
$7.7M |
$6.2M |
$1.5M |
$205.7M |
| Jan 2038 |
$11.3M |
$6.0M |
$5.3M |
$204.3M |
| Dec 2037 |
$14.1M |
$5.3M |
$8.8M |
$199.0M |
| Nov 2037 |
$13.9M |
$5.8M |
$8.2M |
$190.2M |
| Oct 2037 |
$11.1M |
$5.9M |
$5.3M |
$182.2M |