Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $58K |
| Sponsorship | $279K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.5M |
| Staff Wages | $4K |
| Transfer Amortization | $33K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$8.7M |
$7.1M |
$1.7M |
$242.6M |
| Aug 2038 |
$8.8M |
$8.8M |
$-7K |
$244.3M |
| Jul 2038 |
$8.4M |
$7.7M |
$654K |
$247.8M |
| Jun 2038 |
$9.2M |
$8.0M |
$1.2M |
$250.6M |
| May 2038 |
$8.8M |
$6.8M |
$2.0M |
$253.0M |
| Apr 2038 |
$9.1M |
$6.7M |
$2.4M |
$254.6M |
| Mar 2038 |
$7.8M |
$6.6M |
$1.2M |
$255.9M |
| Feb 2038 |
$8.2M |
$6.3M |
$2.0M |
$258.2M |
| Jan 2038 |
$14.3M |
$6.2M |
$8.2M |
$259.0M |
| Dec 2037 |
$8.3M |
$6.9M |
$1.4M |
$253.3M |
| Nov 2037 |
$8.8M |
$6.9M |
$1.9M |
$254.0M |
| Oct 2037 |
$8.6M |
$8.4M |
$178K |
$254.3M |