Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $443K |
| Sponsorship | $386K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.0M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.4M |
| Staff Wages | $3K |
| Transfer Amortization | $29K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$12.3M |
$8.0M |
$4.3M |
$211.0M |
| Aug 2038 |
$9.3M |
$8.3M |
$967K |
$208.2M |
| Jul 2038 |
$9.0M |
$8.6M |
$453K |
$208.8M |
| Jun 2038 |
$8.7M |
$8.2M |
$505K |
$210.2M |
| May 2038 |
$8.6M |
$6.8M |
$1.7M |
$211.5M |
| Apr 2038 |
$8.1M |
$7.3M |
$727K |
$211.7M |
| Mar 2038 |
$7.6M |
$7.0M |
$679K |
$212.9M |
| Feb 2038 |
$8.8M |
$6.4M |
$2.4M |
$214.1M |
| Jan 2038 |
$15.8M |
$6.9M |
$9.0M |
$213.0M |
| Dec 2037 |
$8.9M |
$6.9M |
$2.0M |
$205.6M |
| Nov 2037 |
$8.9M |
$6.9M |
$1.9M |
$204.9M |
| Oct 2037 |
$9.2M |
$7.5M |
$1.7M |
$204.1M |