Income Breakdown
| TV Revenue | $7.3M |
| TV Placement Bonus | $914K |
| Matchday Revenue | $122K |
| Sponsorship | $67K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.7M |
| Staff Wages | $2K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$10.4M |
$10.3M |
$100K |
$267.1M |
| Aug 2038 |
$12.5M |
$8.5M |
$4.0M |
$269.0M |
| Jul 2038 |
$13.0M |
$7.5M |
$5.5M |
$267.2M |
| Jun 2038 |
$13.4M |
$11.0M |
$2.5M |
$263.7M |
| May 2038 |
$12.2M |
$10.5M |
$1.7M |
$262.5M |
| Apr 2038 |
$10.9M |
$9.2M |
$1.7M |
$262.9M |
| Mar 2038 |
$10.4M |
$10.1M |
$310K |
$263.3M |
| Feb 2038 |
$10.2M |
$7.1M |
$3.1M |
$265.2M |
| Jan 2038 |
$16.6M |
$8.3M |
$8.4M |
$263.5M |
| Dec 2037 |
$10.9M |
$7.3M |
$3.6M |
$256.7M |
| Nov 2037 |
$10.7M |
$10.7M |
$56K |
$254.7M |
| Oct 2037 |
$11.0M |
$11.7M |
$-740K |
$256.1M |