Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $793K |
| Matchday Revenue | $0 |
| Sponsorship | $1.0M |
| Merchandising | $8.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $22.5M |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$16.0M |
$25.0M |
$-9.0M |
$353.2M |
| Aug 2038 |
$16.0M |
$19.8M |
$-3.8M |
$407.2M |
| Jul 2038 |
$16.2M |
$16.7M |
$-508K |
$411.0M |
| Jun 2038 |
$29.6M |
$19.2M |
$10.4M |
$411.5M |
| May 2038 |
$20.9M |
$20.1M |
$826K |
$401.1M |
| Apr 2038 |
$20.9M |
$32.4M |
$-11.5M |
$400.3M |
| Mar 2038 |
$25.7M |
$27.1M |
$-1.4M |
$411.8M |
| Feb 2038 |
$22.4M |
$32.9M |
$-10.5M |
$413.2M |
| Jan 2038 |
$25.6M |
$26.8M |
$-1.2M |
$423.7M |
| Dec 2037 |
$23.5M |
$29.9M |
$-6.4M |
$424.9M |
| Nov 2037 |
$22.0M |
$28.1M |
$-6.1M |
$431.3M |
| Oct 2037 |
$21.0M |
$23.9M |
$-2.9M |
$437.5M |