Income Breakdown
| TV Revenue | $709K |
| TV Placement Bonus | $315K |
| Matchday Revenue | $0 |
| Sponsorship | $466K |
| Merchandising | $5.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.3M |
| Staff Wages | $5K |
| Transfer Amortization | $25K |
| Debt Interest | $458K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$7.0M |
$8.1M |
$-1.1M |
$-102.3M |
| Aug 2038 |
$6.9M |
$7.6M |
$-675K |
$-101.2M |
| Jul 2038 |
$6.9M |
$7.3M |
$-317K |
$-100.6M |
| Jun 2038 |
$11.8M |
$8.6M |
$3.2M |
$-100.3M |
| May 2038 |
$8.8M |
$9.0M |
$-211K |
$-103.6M |
| Apr 2038 |
$9.0M |
$8.9M |
$96K |
$-103.4M |
| Mar 2038 |
$9.1M |
$11.6M |
$-2.5M |
$-103.5M |
| Feb 2038 |
$8.3M |
$9.9M |
$-1.6M |
$-101.0M |
| Jan 2038 |
$8.4M |
$11.1M |
$-2.8M |
$-99.4M |
| Dec 2037 |
$9.3M |
$9.7M |
$-445K |
$-96.7M |
| Nov 2037 |
$8.1M |
$9.9M |
$-1.8M |
$-96.2M |
| Oct 2037 |
$7.2M |
$9.3M |
$-2.1M |
$-94.5M |