Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $397K |
| Sponsorship | $1.6M |
| Merchandising | $4.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $12.5M |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$12.6M |
$14.7M |
$-2.1M |
$266.7M |
| Aug 2038 |
$12.3M |
$14.5M |
$-2.1M |
$269.7M |
| Jul 2038 |
$20.2M |
$12.0M |
$8.2M |
$272.4M |
| Jun 2038 |
$12.2M |
$11.3M |
$990K |
$265.2M |
| May 2038 |
$12.1M |
$15.1M |
$-3.0M |
$265.3M |
| Apr 2038 |
$12.1M |
$11.0M |
$1.2M |
$269.2M |
| Mar 2038 |
$12.1M |
$11.8M |
$281K |
$269.1M |
| Feb 2038 |
$12.7M |
$11.0M |
$1.7M |
$269.9M |
| Jan 2038 |
$13.3M |
$13.1M |
$136K |
$269.0M |
| Dec 2037 |
$13.1M |
$14.2M |
$-1.0M |
$269.5M |
| Nov 2037 |
$12.7M |
$17.7M |
$-5.0M |
$271.1M |
| Oct 2037 |
$11.7M |
$20.9M |
$-9.2M |
$276.8M |