Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $105K |
| Sponsorship | $53K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $277K |
| Continental Prize | $2.9M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.3M |
| 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 |
$10.1M |
$7.5M |
$2.6M |
$63.9M |
| Aug 2038 |
$6.5M |
$7.7M |
$-1.3M |
$61.3M |
| Jul 2038 |
$11.1M |
$6.8M |
$4.3M |
$62.5M |
| Jun 2038 |
$6.4M |
$5.8M |
$602K |
$58.3M |
| May 2038 |
$6.3M |
$6.3M |
$9K |
$57.7M |
| Apr 2038 |
$6.2M |
$6.0M |
$243K |
$57.7M |
| Mar 2038 |
$6.2M |
$6.1M |
$143K |
$57.4M |
| Feb 2038 |
$6.4M |
$5.5M |
$905K |
$57.3M |
| Jan 2038 |
$7.9M |
$8.3M |
$-404K |
$56.4M |
| Dec 2037 |
$7.9M |
$8.6M |
$-742K |
$56.8M |
| Nov 2037 |
$7.8M |
$8.9M |
$-1.2M |
$57.5M |
| Oct 2037 |
$6.5M |
$7.9M |
$-1.4M |
$58.7M |