Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $0 |
| Sponsorship | $268K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.0M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$11.9M |
$6.0M |
$5.9M |
$62.7M |
| Aug 2038 |
$8.9M |
$6.8M |
$2.1M |
$56.8M |
| Jul 2038 |
$9.5M |
$8.3M |
$1.2M |
$54.7M |
| Jun 2038 |
$8.9M |
$7.0M |
$1.9M |
$53.5M |
| May 2038 |
$8.9M |
$7.2M |
$1.7M |
$51.6M |
| Apr 2038 |
$8.2M |
$8.5M |
$-269K |
$49.8M |
| Mar 2038 |
$7.7M |
$6.4M |
$1.3M |
$50.1M |
| Feb 2038 |
$8.8M |
$6.2M |
$2.6M |
$48.8M |
| Jan 2038 |
$20.3M |
$7.6M |
$12.7M |
$46.2M |
| Dec 2037 |
$11.9M |
$7.5M |
$4.4M |
$33.5M |
| Nov 2037 |
$11.1M |
$6.5M |
$4.6M |
$29.1M |
| Oct 2037 |
$10.9M |
$7.5M |
$3.4M |
$24.5M |