Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $426K |
| Sponsorship | $339K |
| Merchandising | $5.0M |
| Domestic Cup Prize | $266K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $11.6M |
| Staff Wages | $47K |
| Transfer Amortization | $73K |
| Debt Interest | $17K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$11.9M |
$13.8M |
$-1.9M |
$-6.7M |
| Aug 2038 |
$10.0M |
$11.3M |
$-1.3M |
$-4.9M |
| Jul 2038 |
$10.0M |
$12.9M |
$-2.9M |
$-3.6M |
| Jun 2038 |
$15.8M |
$10.5M |
$5.3M |
$-793K |
| May 2038 |
$9.2M |
$9.6M |
$-413K |
$-6.1M |
| Apr 2038 |
$9.5M |
$11.3M |
$-1.8M |
$-5.8M |
| Mar 2038 |
$11.3M |
$13.2M |
$-1.9M |
$-4.1M |
| Feb 2038 |
$9.8M |
$14.0M |
$-4.2M |
$-2.3M |
| Jan 2038 |
$9.9M |
$13.0M |
$-3.2M |
$1.8M |
| Dec 2037 |
$10.8M |
$15.4M |
$-4.7M |
$4.9M |
| Nov 2037 |
$9.4M |
$13.5M |
$-4.1M |
$9.5M |
| Oct 2037 |
$10.3M |
$14.6M |
$-4.3M |
$13.5M |