Income Breakdown
| TV Revenue | $6.5M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $430K |
| Sponsorship | $93K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $2K |
| Transfer Amortization | $182K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$11.5M |
$6.3M |
$5.2M |
$193.1M |
| Aug 2038 |
$12.0M |
$6.6M |
$5.3M |
$187.7M |
| Jul 2038 |
$13.1M |
$5.8M |
$7.2M |
$182.2M |
| Jun 2038 |
$11.0M |
$5.8M |
$5.2M |
$174.8M |
| May 2038 |
$3.7M |
$5.3M |
$-1.6M |
$169.4M |
| Apr 2038 |
$3.7M |
$3.7M |
$-36K |
$170.8M |
| Mar 2038 |
$3.7M |
$3.9M |
$-199K |
$170.6M |
| Feb 2038 |
$8.2M |
$4.6M |
$3.6M |
$170.6M |
| Jan 2038 |
$14.3M |
$4.9M |
$9.4M |
$166.9M |
| Dec 2037 |
$8.0M |
$4.3M |
$3.6M |
$158.7M |
| Nov 2037 |
$8.2M |
$4.3M |
$3.9M |
$154.9M |
| Oct 2037 |
$8.4M |
$5.1M |
$3.3M |
$150.9M |