Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $884K |
| Matchday Revenue | $125K |
| Sponsorship | $105K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.4M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $404K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$4.8M |
$5.9M |
$-1.0M |
$-89.6M |
| Aug 2038 |
$5.3M |
$6.1M |
$-808K |
$-88.6M |
| Jul 2038 |
$17.8M |
$5.8M |
$12.0M |
$-87.8M |
| Jun 2038 |
$4.6M |
$9.1M |
$-4.6M |
$-100.9M |
| May 2038 |
$4.9M |
$6.0M |
$-1.1M |
$-96.9M |
| Apr 2038 |
$4.8M |
$5.3M |
$-467K |
$-95.8M |
| Mar 2038 |
$4.8M |
$6.4M |
$-1.7M |
$-95.3M |
| Feb 2038 |
$4.8M |
$5.1M |
$-358K |
$-93.7M |
| Jan 2038 |
$4.8M |
$4.8M |
$-30K |
$-93.3M |
| Dec 2037 |
$7.6M |
$5.2M |
$2.4M |
$-93.3M |
| Nov 2037 |
$4.8M |
$8.3M |
$-3.5M |
$-96.7M |
| Oct 2037 |
$5.5M |
$6.9M |
$-1.5M |
$-94.2M |