Income Breakdown
| TV Revenue | $855K |
| TV Placement Bonus | $378K |
| Matchday Revenue | $0 |
| Sponsorship | $91K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.1M |
| Staff Wages | $3K |
| Transfer Amortization | $5K |
| Debt Interest | $160K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $757K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$4.2M |
$6.1M |
$-1.8M |
$-36.0M |
| Aug 2038 |
$4.3M |
$4.1M |
$237K |
$-34.2M |
| Jul 2038 |
$4.5M |
$4.7M |
$-265K |
$-34.4M |
| Jun 2038 |
$4.3M |
$5.5M |
$-1.2M |
$-34.2M |
| May 2038 |
$4.3M |
$6.7M |
$-2.4M |
$-32.9M |
| Apr 2038 |
$4.2M |
$6.1M |
$-1.9M |
$-30.6M |
| Mar 2038 |
$4.3M |
$11.2M |
$-6.9M |
$-28.7M |
| Feb 2038 |
$4.1M |
$6.9M |
$-2.8M |
$-21.8M |
| Jan 2038 |
$4.1M |
$5.7M |
$-1.6M |
$-19.0M |
| Dec 2037 |
$4.1M |
$6.6M |
$-2.5M |
$-17.4M |
| Nov 2037 |
$4.1M |
$6.5M |
$-2.4M |
$-14.9M |
| Oct 2037 |
$4.2M |
$5.9M |
$-1.7M |
$-12.5M |