Income Breakdown
| TV Revenue | $7.2M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $323K |
| Sponsorship | $98K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.1M |
| Staff Wages | $28K |
| Transfer Amortization | $395 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$10.6M |
$10.7M |
$-171K |
$313.8M |
| Aug 2038 |
$10.0M |
$8.1M |
$1.9M |
$318.1M |
| Jul 2038 |
$10.3M |
$6.3M |
$4.0M |
$320.3M |
| Jun 2038 |
$11.7M |
$7.9M |
$3.9M |
$320.3M |
| May 2038 |
$12.0M |
$7.4M |
$4.6M |
$320.3M |
| Apr 2038 |
$12.3M |
$7.9M |
$4.4M |
$319.7M |
| Mar 2038 |
$9.6M |
$7.7M |
$1.9M |
$319.5M |
| Feb 2038 |
$10.9M |
$9.6M |
$1.3M |
$321.6M |
| Jan 2038 |
$23.7M |
$6.4M |
$17.3M |
$323.2M |
| Dec 2037 |
$11.5M |
$6.2M |
$5.3M |
$309.2M |
| Nov 2037 |
$11.0M |
$8.1M |
$2.9M |
$307.3M |
| Oct 2037 |
$11.4M |
$6.9M |
$4.5M |
$307.7M |