Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $694K |
| Matchday Revenue | $135K |
| Sponsorship | $170K |
| 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 | $3.4M |
| Staff Wages | $9K |
| Transfer Amortization | $34K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$4.6M |
$4.5M |
$143K |
$66.8M |
| Aug 2038 |
$4.9M |
$6.0M |
$-1.1M |
$66.7M |
| Jul 2038 |
$5.0M |
$5.9M |
$-945K |
$67.7M |
| Jun 2038 |
$4.7M |
$6.4M |
$-1.7M |
$68.6M |
| May 2038 |
$4.7M |
$5.9M |
$-1.2M |
$70.3M |
| Apr 2038 |
$4.3M |
$5.5M |
$-1.2M |
$71.5M |
| Mar 2038 |
$5.0M |
$6.3M |
$-1.3M |
$72.7M |
| Feb 2038 |
$5.0M |
$4.5M |
$512K |
$74.0M |
| Jan 2038 |
$10.6M |
$5.1M |
$5.4M |
$73.4M |
| Dec 2037 |
$8.8M |
$5.2M |
$3.6M |
$67.9M |
| Nov 2037 |
$8.2M |
$5.4M |
$2.8M |
$64.3M |
| Oct 2037 |
$7.2M |
$6.3M |
$901K |
$61.4M |