Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $397K |
| Matchday Revenue | $0 |
| Sponsorship | $489K |
| Merchandising | $6.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.0M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.6M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$17.6M |
$12.2M |
$5.5M |
$-30.6M |
| Aug 2038 |
$18.2M |
$9.9M |
$8.3M |
$27.4M |
| Jul 2038 |
$13.9M |
$10.7M |
$3.2M |
$19.1M |
| Jun 2038 |
$24.6M |
$11.1M |
$13.5M |
$15.9M |
| May 2038 |
$16.6M |
$11.5M |
$5.1M |
$2.4M |
| Apr 2038 |
$16.0M |
$11.3M |
$4.7M |
$-2.7M |
| Mar 2038 |
$19.3M |
$11.4M |
$7.8M |
$-7.4M |
| Feb 2038 |
$16.7M |
$11.7M |
$5.0M |
$-15.2M |
| Jan 2038 |
$17.4M |
$11.5M |
$5.9M |
$-20.2M |
| Dec 2037 |
$19.6M |
$12.7M |
$6.9M |
$-26.1M |
| Nov 2037 |
$19.9M |
$13.7M |
$6.2M |
$-33.0M |
| Oct 2037 |
$20.3M |
$11.8M |
$8.4M |
$-39.2M |