Income Breakdown
| TV Revenue | $7.5M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $479K |
| Sponsorship | $416K |
| Merchandising | $3.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.3M |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$14.3M |
$11.5M |
$2.8M |
$417.7M |
| Aug 2038 |
$13.8M |
$15.1M |
$-1.3M |
$420.3M |
| Jul 2038 |
$14.7M |
$9.3M |
$5.5M |
$427.1M |
| Jun 2038 |
$13.7M |
$12.5M |
$1.2M |
$427.1M |
| May 2038 |
$13.8M |
$12.3M |
$1.5M |
$431.4M |
| Apr 2038 |
$13.8M |
$11.1M |
$2.7M |
$435.4M |
| Mar 2038 |
$14.4M |
$11.8M |
$2.6M |
$438.2M |
| Feb 2038 |
$15.7M |
$9.4M |
$6.2M |
$441.2M |
| Jan 2038 |
$33.2M |
$12.3M |
$21.0M |
$439.5M |
| Dec 2037 |
$16.8M |
$10.8M |
$6.0M |
$423.5M |
| Nov 2037 |
$16.3M |
$13.7M |
$2.6M |
$422.6M |
| Oct 2037 |
$17.3M |
$12.3M |
$5.0M |
$425.1M |