Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $2.6M |
| Matchday Revenue | $57K |
| Sponsorship | $342K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $18.6M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.4M |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$28.4M |
$9.2M |
$19.2M |
$292.3M |
| Aug 2038 |
$9.3M |
$8.1M |
$1.2M |
$277.0M |
| Jul 2038 |
$9.4M |
$7.7M |
$1.6M |
$279.9M |
| Jun 2038 |
$19.5M |
$7.6M |
$11.8M |
$281.6M |
| May 2038 |
$9.6M |
$7.9M |
$1.7M |
$273.4M |
| Apr 2038 |
$9.6M |
$8.6M |
$1.0M |
$275.0M |
| Mar 2038 |
$9.5M |
$7.9M |
$1.6M |
$277.0M |
| Feb 2038 |
$10.1M |
$7.4M |
$2.7M |
$278.1M |
| Jan 2038 |
$10.0M |
$7.8M |
$2.3M |
$277.8M |
| Dec 2037 |
$9.9M |
$8.2M |
$1.6M |
$277.0M |
| Nov 2037 |
$9.6M |
$8.4M |
$1.2M |
$276.1M |
| Oct 2037 |
$9.6M |
$8.8M |
$817K |
$274.9M |