Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $832K |
| Matchday Revenue | $40K |
| Sponsorship | $3.5M |
| Merchandising | $7.3M |
| Domestic Cup Prize | $169K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.8M |
| Staff Wages | $30K |
| Transfer Amortization | $9K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$14.6M |
$13.5M |
$1.1M |
$56.1M |
| Aug 2038 |
$15.0M |
$14.0M |
$1.1M |
$55.1M |
| Jul 2038 |
$15.3M |
$10.8M |
$4.5M |
$144.2M |
| Jun 2038 |
$16.6M |
$10.5M |
$6.0M |
$139.7M |
| May 2038 |
$13.7M |
$10.0M |
$3.7M |
$133.7M |
| Apr 2038 |
$12.6M |
$11.9M |
$693K |
$130.0M |
| Mar 2038 |
$14.6M |
$14.4M |
$266K |
$129.3M |
| Feb 2038 |
$13.9M |
$14.6M |
$-702K |
$129.0M |
| Jan 2038 |
$14.6M |
$12.5M |
$2.1M |
$129.7M |
| Dec 2037 |
$14.4M |
$13.0M |
$1.5M |
$127.6M |
| Nov 2037 |
$13.0M |
$15.4M |
$-2.4M |
$126.1M |
| Oct 2037 |
$14.2M |
$16.2M |
$-2.0M |
$128.5M |