Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $194K |
| Sponsorship | $2.1M |
| Merchandising | $4.5M |
| Domestic Cup Prize | $113K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.8M |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$12.0M |
$13.0M |
$-956K |
$273.2M |
| Aug 2038 |
$10.9M |
$11.5M |
$-557K |
$276.1M |
| Jul 2038 |
$11.0M |
$11.1M |
$-86K |
$278.5M |
| Jun 2038 |
$13.6M |
$11.3M |
$2.2M |
$279.9M |
| May 2038 |
$11.4M |
$11.0M |
$323K |
$279.0M |
| Apr 2038 |
$11.7M |
$9.4M |
$2.2M |
$279.9M |
| Mar 2038 |
$12.1M |
$11.7M |
$354K |
$278.8M |
| Feb 2038 |
$12.6M |
$14.0M |
$-1.3M |
$279.5M |
| Jan 2038 |
$13.2M |
$14.4M |
$-1.2M |
$281.9M |
| Dec 2037 |
$12.8M |
$14.4M |
$-1.6M |
$284.3M |
| Nov 2037 |
$13.1M |
$15.1M |
$-2.1M |
$287.2M |
| Oct 2037 |
$12.7M |
$15.4M |
$-2.6M |
$290.8M |