Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $749K |
| Matchday Revenue | $0 |
| Sponsorship | $87K |
| 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 | $8.3M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$7.1M |
$9.5M |
$-2.4M |
$80.7M |
| Aug 2038 |
$7.1M |
$7.6M |
$-472K |
$83.1M |
| Jul 2038 |
$7.0M |
$7.1M |
$-113K |
$83.6M |
| Jun 2038 |
$13.5M |
$8.6M |
$4.8M |
$83.7M |
| May 2038 |
$7.2M |
$7.0M |
$219K |
$78.9M |
| Apr 2038 |
$7.2M |
$7.7M |
$-492K |
$78.6M |
| Mar 2038 |
$7.5M |
$9.7M |
$-2.2M |
$79.1M |
| Feb 2038 |
$7.2M |
$9.9M |
$-2.8M |
$81.4M |
| Jan 2038 |
$7.8M |
$9.9M |
$-2.2M |
$84.1M |
| Dec 2037 |
$7.6M |
$8.2M |
$-530K |
$86.3M |
| Nov 2037 |
$7.8M |
$9.9M |
$-2.0M |
$86.8M |
| Oct 2037 |
$7.8M |
$8.4M |
$-512K |
$88.9M |