Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $601K |
| Matchday Revenue | $0 |
| Sponsorship | $483K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $297K |
| Continental Prize | $15.6M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$30.7M |
$4.9M |
$25.8M |
$41.2M |
| Aug 2038 |
$4.5M |
$4.8M |
$-369K |
$15.4M |
| Jul 2038 |
$4.6M |
$5.7M |
$-1.0M |
$15.7M |
| Jun 2038 |
$4.5M |
$6.0M |
$-1.5M |
$16.8M |
| May 2038 |
$4.5M |
$5.7M |
$-1.2M |
$18.3M |
| Apr 2038 |
$4.2M |
$6.1M |
$-1.9M |
$19.5M |
| Mar 2038 |
$4.5M |
$5.8M |
$-1.4M |
$21.5M |
| Feb 2038 |
$4.5M |
$5.4M |
$-871K |
$22.9M |
| Jan 2038 |
$4.5M |
$5.2M |
$-658K |
$23.7M |
| Dec 2037 |
$5.0M |
$4.3M |
$708K |
$24.4M |
| Nov 2037 |
$3.7M |
$4.2M |
$-460K |
$23.7M |
| Oct 2037 |
$3.8M |
$4.2M |
$-379K |
$24.1M |