Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $960K |
| Matchday Revenue | $614K |
| Sponsorship | $243K |
| Merchandising | $4.5M |
| Domestic Cup Prize | $555K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.7M |
| Staff Wages | $3K |
| Transfer Amortization | $35K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$10.9M |
$9.6M |
$1.3M |
$88.3M |
| Aug 2038 |
$11.4M |
$9.6M |
$1.9M |
$87.0M |
| Jul 2038 |
$11.6M |
$8.6M |
$3.0M |
$85.0M |
| Jun 2038 |
$11.3M |
$10.5M |
$849K |
$82.0M |
| May 2038 |
$10.7M |
$10.8M |
$-153K |
$81.1M |
| Apr 2038 |
$10.8M |
$7.7M |
$3.1M |
$81.2M |
| Mar 2038 |
$10.3M |
$10.9M |
$-567K |
$78.1M |
| Feb 2038 |
$10.4M |
$7.3M |
$3.1M |
$78.7M |
| Jan 2038 |
$18.4M |
$7.4M |
$11.0M |
$75.5M |
| Dec 2037 |
$9.8M |
$7.4M |
$2.4M |
$64.5M |
| Nov 2037 |
$10.1M |
$8.3M |
$1.8M |
$62.1M |
| Oct 2037 |
$9.9M |
$9.8M |
$85K |
$60.2M |