Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $998K |
| Matchday Revenue | $0 |
| Sponsorship | $202K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.6M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.9M |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$10.2M |
$8.3M |
$1.9M |
$141.4M |
| Aug 2038 |
$6.6M |
$10.2M |
$-3.7M |
$156.0M |
| Jul 2038 |
$6.6M |
$8.5M |
$-1.9M |
$159.7M |
| Jun 2038 |
$11.1M |
$7.6M |
$3.5M |
$161.5M |
| May 2038 |
$6.6M |
$7.3M |
$-771K |
$158.1M |
| Apr 2038 |
$7.0M |
$7.2M |
$-162K |
$158.9M |
| Mar 2038 |
$7.5M |
$10.1M |
$-2.6M |
$159.0M |
| Feb 2038 |
$7.7M |
$10.7M |
$-3.0M |
$161.6M |
| Jan 2038 |
$14.3M |
$12.7M |
$1.6M |
$164.6M |
| Dec 2037 |
$15.5M |
$11.4M |
$4.1M |
$163.0M |
| Nov 2037 |
$18.0M |
$12.0M |
$6.0M |
$158.9M |
| Oct 2037 |
$10.0M |
$11.2M |
$-1.2M |
$152.9M |