Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $496K |
| Sponsorship | $303K |
| Merchandising | $2.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.7M |
| Staff Wages | $12K |
| Transfer Amortization | $137K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$9.8M |
$10.5M |
$-675K |
$12.3M |
| Aug 2038 |
$8.3M |
$11.4M |
$-3.1M |
$12.8M |
| Jul 2038 |
$13.5M |
$8.4M |
$5.1M |
$15.8M |
| Jun 2038 |
$8.1M |
$9.1M |
$-936K |
$10.5M |
| May 2038 |
$8.2M |
$8.7M |
$-585K |
$11.3M |
| Apr 2038 |
$8.3M |
$8.2M |
$91K |
$11.7M |
| Mar 2038 |
$8.7M |
$8.0M |
$703K |
$11.4M |
| Feb 2038 |
$8.7M |
$10.4M |
$-1.8M |
$10.5M |
| Jan 2038 |
$9.3M |
$13.6M |
$-4.3M |
$12.1M |
| Dec 2037 |
$9.3M |
$10.7M |
$-1.4M |
$16.2M |
| Nov 2037 |
$9.4M |
$11.6M |
$-2.1M |
$17.4M |
| Oct 2037 |
$9.4M |
$10.4M |
$-1.0M |
$19.4M |