Income Breakdown
| TV Revenue | $719K |
| TV Placement Bonus | $361K |
| Matchday Revenue | $161K |
| Sponsorship | $94K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.3M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.6M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$7.2M |
$5.8M |
$1.4M |
$83.2M |
| Aug 2038 |
$11.9M |
$4.7M |
$7.3M |
$81.8M |
| Jul 2038 |
$7.6M |
$3.7M |
$3.9M |
$74.5M |
| Jun 2038 |
$13.4M |
$5.6M |
$7.7M |
$70.6M |
| May 2038 |
$8.1M |
$4.4M |
$3.7M |
$62.9M |
| Apr 2038 |
$8.1M |
$5.3M |
$2.8M |
$59.2M |
| Mar 2038 |
$8.0M |
$5.0M |
$3.0M |
$56.5M |
| Feb 2038 |
$8.0M |
$5.1M |
$2.9M |
$53.5M |
| Jan 2038 |
$8.0M |
$4.9M |
$3.1M |
$50.6M |
| Dec 2037 |
$8.2M |
$5.0M |
$3.2M |
$47.5M |
| Nov 2037 |
$8.2M |
$7.3M |
$906K |
$44.2M |
| Oct 2037 |
$8.0M |
$5.9M |
$2.2M |
$43.3M |