Income Breakdown
| TV Revenue | $843K |
| TV Placement Bonus | $101K |
| Matchday Revenue | $0 |
| Sponsorship | $95K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $1.9M |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $548K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $684K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$4.8M |
$6.0M |
$-1.2M |
$-81.2M |
| Aug 2038 |
$3.4M |
$3.9M |
$-425K |
$-81.9M |
| Jul 2038 |
$4.3M |
$4.4M |
$-85K |
$-83.2M |
| Jun 2038 |
$4.0M |
$8.4M |
$-4.4M |
$-85.2M |
| May 2038 |
$3.8M |
$4.8M |
$-1.0M |
$-83.0M |
| Apr 2038 |
$3.6M |
$5.2M |
$-1.6M |
$-84.0M |
| Mar 2038 |
$4.1M |
$5.5M |
$-1.5M |
$-84.3M |
| Feb 2038 |
$3.8M |
$6.4M |
$-2.6M |
$-85.0M |
| Jan 2038 |
$3.4M |
$5.0M |
$-1.6M |
$-84.7M |
| Dec 2037 |
$4.2M |
$5.2M |
$-1.0M |
$-85.2M |
| Nov 2037 |
$3.9M |
$8.0M |
$-4.1M |
$-86.2M |
| Oct 2037 |
$3.7M |
$5.2M |
$-1.4M |
$-84.7M |