Income Breakdown
| TV Revenue | $5.1M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $89K |
| Sponsorship | $60K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| 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 |
$7.9M |
$6.7M |
$1.2M |
$150.6M |
| Aug 2038 |
$8.5M |
$5.5M |
$3.1M |
$149.4M |
| Jul 2038 |
$8.5M |
$4.4M |
$4.1M |
$146.3M |
| Jun 2038 |
$17.6M |
$4.6M |
$13.0M |
$142.2M |
| May 2038 |
$8.4M |
$4.5M |
$3.9M |
$129.3M |
| Apr 2038 |
$8.5M |
$8.4M |
$107K |
$125.3M |
| Mar 2038 |
$7.9M |
$5.8M |
$2.1M |
$125.2M |
| Feb 2038 |
$8.6M |
$5.8M |
$2.7M |
$123.1M |
| Jan 2038 |
$9.0M |
$5.4M |
$3.5M |
$120.4M |
| Dec 2037 |
$8.2M |
$5.9M |
$2.3M |
$116.8M |
| Nov 2037 |
$7.6M |
$6.4M |
$1.2M |
$114.5M |
| Oct 2037 |
$7.4M |
$5.7M |
$1.7M |
$113.3M |