Income Breakdown
| TV Revenue | $7.0M |
| TV Placement Bonus | $305K |
| Matchday Revenue | $4K |
| Sponsorship | $97K |
| Merchandising | $874K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$8.3M |
$6.1M |
$2.2M |
$244.7M |
| Aug 2038 |
$9.0M |
$5.6M |
$3.4M |
$245.3M |
| Jul 2038 |
$9.0M |
$4.6M |
$4.5M |
$244.9M |
| Jun 2038 |
$9.1M |
$5.6M |
$3.5M |
$243.3M |
| May 2038 |
$9.9M |
$7.5M |
$2.4M |
$242.6M |
| Apr 2038 |
$9.7M |
$5.9M |
$3.8M |
$243.1M |
| Mar 2038 |
$8.3M |
$6.1M |
$2.2M |
$242.3M |
| Feb 2038 |
$9.0M |
$4.6M |
$4.4M |
$242.8M |
| Jan 2038 |
$15.0M |
$5.3M |
$9.6M |
$240.5M |
| Dec 2037 |
$9.2M |
$5.7M |
$3.5M |
$232.9M |
| Nov 2037 |
$9.5M |
$6.3M |
$3.3M |
$231.2M |
| Oct 2037 |
$10.1M |
$7.4M |
$2.7M |
$229.8M |