Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $0 |
| Sponsorship | $55K |
| Merchandising | $734K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $54K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $999K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$5.8M |
$5.3M |
$529K |
$-13.3M |
| Aug 2038 |
$4.6M |
$3.8M |
$755K |
$-13.8M |
| Jul 2038 |
$4.6M |
$4.2M |
$425K |
$-14.6M |
| Jun 2038 |
$7.4M |
$4.6M |
$2.9M |
$-15.0M |
| May 2038 |
$4.7M |
$5.5M |
$-777K |
$-17.9M |
| Apr 2038 |
$4.8M |
$4.1M |
$774K |
$-17.1M |
| Mar 2038 |
$4.9M |
$7.5M |
$-2.6M |
$-17.9M |
| Feb 2038 |
$4.6M |
$6.4M |
$-1.8M |
$-15.2M |
| Jan 2038 |
$4.8M |
$5.7M |
$-970K |
$-13.5M |
| Dec 2037 |
$4.6M |
$6.1M |
$-1.6M |
$-12.5M |
| Nov 2037 |
$4.5M |
$6.5M |
$-2.0M |
$-10.9M |
| Oct 2037 |
$4.8M |
$7.5M |
$-2.7M |
$-8.9M |