Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $227K |
| Sponsorship | $248K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.7M |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$7.8M |
$12.2M |
$-4.4M |
$99.0M |
| Aug 2038 |
$7.2M |
$8.9M |
$-1.7M |
$103.4M |
| Jul 2038 |
$7.1M |
$12.1M |
$-4.9M |
$105.1M |
| Jun 2038 |
$12.4M |
$8.0M |
$4.3M |
$110.0M |
| May 2038 |
$7.1M |
$8.7M |
$-1.6M |
$105.7M |
| Apr 2038 |
$7.2M |
$7.7M |
$-505K |
$107.2M |
| Mar 2038 |
$7.2M |
$10.3M |
$-3.1M |
$107.7M |
| Feb 2038 |
$7.2M |
$9.0M |
$-1.8M |
$110.9M |
| Jan 2038 |
$8.3M |
$7.8M |
$514K |
$112.6M |
| Dec 2037 |
$8.2M |
$13.8M |
$-5.6M |
$112.1M |
| Nov 2037 |
$7.2M |
$12.1M |
$-4.9M |
$117.7M |
| Oct 2037 |
$6.9M |
$11.6M |
$-4.7M |
$122.6M |