Income Breakdown
| TV Revenue | $7.2M |
| TV Placement Bonus | $305K |
| Matchday Revenue | $120K |
| Sponsorship | $88K |
| 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 | $4.4M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$9.2M |
$5.9M |
$3.3M |
$334.7M |
| Aug 2038 |
$10.7M |
$5.7M |
$5.0M |
$337.4M |
| Jul 2038 |
$10.9M |
$5.5M |
$5.4M |
$338.3M |
| Jun 2038 |
$11.1M |
$5.5M |
$5.6M |
$338.8M |
| May 2038 |
$10.8M |
$6.2M |
$4.7M |
$339.3M |
| Apr 2038 |
$9.0M |
$5.4M |
$3.6M |
$340.7M |
| Mar 2038 |
$9.4M |
$5.6M |
$3.9M |
$343.2M |
| Feb 2038 |
$10.5M |
$4.8M |
$5.6M |
$345.3M |
| Jan 2038 |
$21.4M |
$4.9M |
$16.5M |
$345.0M |
| Dec 2037 |
$10.9M |
$5.0M |
$5.8M |
$333.9M |
| Nov 2037 |
$10.6M |
$5.6M |
$5.0M |
$333.3M |
| Oct 2037 |
$10.9M |
$5.9M |
$4.9M |
$333.5M |