Income Breakdown
| TV Revenue | $5.3M |
| TV Placement Bonus | $713K |
| Matchday Revenue | $164K |
| Sponsorship | $65K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.8M |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$8.1M |
$10.3M |
$-2.2M |
$65.3M |
| Aug 2038 |
$8.9M |
$10.0M |
$-1.0M |
$67.4M |
| Jul 2038 |
$8.9M |
$7.7M |
$1.2M |
$68.5M |
| Jun 2038 |
$15.1M |
$8.3M |
$6.9M |
$67.3M |
| May 2038 |
$9.0M |
$7.8M |
$1.3M |
$60.4M |
| Apr 2038 |
$9.3M |
$12.0M |
$-2.7M |
$59.1M |
| Mar 2038 |
$10.1M |
$10.7M |
$-606K |
$61.8M |
| Feb 2038 |
$10.1M |
$13.6M |
$-3.5M |
$62.4M |
| Jan 2038 |
$10.4M |
$9.6M |
$747K |
$65.9M |
| Dec 2037 |
$10.3M |
$9.6M |
$699K |
$65.2M |
| Nov 2037 |
$10.4M |
$10.3M |
$91K |
$64.4M |
| Oct 2037 |
$9.7M |
$10.9M |
$-1.3M |
$64.3M |