Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $91K |
| Matchday Revenue | $0 |
| Sponsorship | $18K |
| Merchandising | $613K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $2.2M |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $424K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $692K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$2.7M |
$5.3M |
$-2.6M |
$-80.3M |
| Aug 2038 |
$2.7M |
$3.6M |
$-844K |
$-80.0M |
| Jul 2038 |
$2.7M |
$4.4M |
$-1.6M |
$-81.3M |
| Jun 2038 |
$3.2M |
$3.4M |
$-241K |
$-81.8M |
| May 2038 |
$2.8M |
$3.6M |
$-880K |
$-83.9M |
| Apr 2038 |
$2.8M |
$4.4M |
$-1.7M |
$-85.5M |
| Mar 2038 |
$2.8M |
$6.5M |
$-3.7M |
$-86.4M |
| Feb 2038 |
$2.7M |
$7.4M |
$-4.8M |
$-85.2M |
| Jan 2038 |
$2.8M |
$5.0M |
$-2.3M |
$-82.8M |
| Dec 2037 |
$2.9M |
$5.0M |
$-2.1M |
$-82.6M |
| Nov 2037 |
$3.1M |
$5.3M |
$-2.2M |
$-82.6M |
| Oct 2037 |
$3.5M |
$5.1M |
$-1.6M |
$-82.4M |