Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $638K |
| Matchday Revenue | $0 |
| Sponsorship | $460K |
| Merchandising | $4.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $11.9M |
| Staff Wages | $2K |
| Transfer Amortization | $69K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$11.8M |
$13.8M |
$-2.0M |
$342.4M |
| Aug 2038 |
$11.8M |
$10.0M |
$1.8M |
$348.5M |
| Jul 2038 |
$11.8M |
$9.1M |
$2.7M |
$350.9M |
| Jun 2038 |
$18.3M |
$9.3M |
$9.0M |
$351.8M |
| May 2038 |
$13.2M |
$13.0M |
$191K |
$346.3M |
| Apr 2038 |
$13.3M |
$12.2M |
$1.1M |
$349.6M |
| Mar 2038 |
$13.0M |
$11.9M |
$1.1M |
$352.2M |
| Feb 2038 |
$14.2M |
$16.1M |
$-1.8M |
$354.8M |
| Jan 2038 |
$13.5M |
$11.5M |
$2.0M |
$360.5M |
| Dec 2037 |
$14.3M |
$11.4M |
$2.9M |
$362.4M |
| Nov 2037 |
$13.7M |
$12.8M |
$829K |
$363.6M |
| Oct 2037 |
$12.9M |
$11.6M |
$1.2M |
$366.8M |