Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $40K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $171K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.7M |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $276K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $938K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$4.9M |
$6.9M |
$-2.0M |
$-62.4M |
| Aug 2038 |
$4.0M |
$7.0M |
$-2.9M |
$-60.4M |
| Jul 2038 |
$4.1M |
$4.6M |
$-495K |
$-57.5M |
| Jun 2038 |
$5.1M |
$4.8M |
$340K |
$-57.0M |
| May 2038 |
$4.0M |
$5.6M |
$-1.6M |
$-57.3M |
| Apr 2038 |
$4.0M |
$5.7M |
$-1.7M |
$-55.7M |
| Mar 2038 |
$4.0M |
$4.5M |
$-500K |
$-54.0M |
| Feb 2038 |
$4.2M |
$5.9M |
$-1.6M |
$-53.5M |
| Jan 2038 |
$4.0M |
$7.3M |
$-3.3M |
$-51.9M |
| Dec 2037 |
$3.9M |
$6.3M |
$-2.4M |
$-48.5M |
| Nov 2037 |
$3.8M |
$6.3M |
$-2.4M |
$-46.2M |
| Oct 2037 |
$3.9M |
$6.9M |
$-3.0M |
$-43.7M |