Income Breakdown
| TV Revenue | $964K |
| TV Placement Bonus | $207K |
| Matchday Revenue | $0 |
| Sponsorship | $116K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.5M |
| Staff Wages | $1K |
| Transfer Amortization | $10K |
| Debt Interest | $341K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $908K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$4.9M |
$5.7M |
$-831K |
$-75.1M |
| Aug 2038 |
$4.9M |
$4.8M |
$145K |
$-74.3M |
| Jul 2038 |
$5.2M |
$4.4M |
$851K |
$-74.4M |
| Jun 2038 |
$5.6M |
$5.4M |
$211K |
$-75.3M |
| May 2038 |
$5.9M |
$5.5M |
$367K |
$-75.5M |
| Apr 2038 |
$5.7M |
$9.1M |
$-3.4M |
$-75.9M |
| Mar 2038 |
$5.9M |
$6.8M |
$-907K |
$-72.5M |
| Feb 2038 |
$6.0M |
$7.3M |
$-1.2M |
$-71.6M |
| Jan 2038 |
$5.9M |
$5.8M |
$156K |
$-70.3M |
| Dec 2037 |
$6.4M |
$5.7M |
$751K |
$-70.5M |
| Nov 2037 |
$6.2M |
$6.3M |
$-143K |
$-71.3M |
| Oct 2037 |
$5.6M |
$5.3M |
$234K |
$-71.1M |