Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $589K |
| Matchday Revenue | $243K |
| Sponsorship | $35K |
| Merchandising | $860K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $333K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $889K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$4.2M |
$5.5M |
$-1.3M |
$-74.1M |
| Aug 2038 |
$4.2M |
$5.4M |
$-1.2M |
$-72.9M |
| Jul 2038 |
$4.6M |
$5.5M |
$-858K |
$-71.7M |
| Jun 2038 |
$4.3M |
$5.7M |
$-1.3M |
$-70.8M |
| May 2038 |
$3.7M |
$6.2M |
$-2.5M |
$-69.5M |
| Apr 2038 |
$3.7M |
$4.1M |
$-378K |
$-67.0M |
| Mar 2038 |
$3.6M |
$7.1M |
$-3.5M |
$-66.6M |
| Feb 2038 |
$3.6M |
$4.9M |
$-1.3M |
$-63.1M |
| Jan 2038 |
$3.7M |
$5.0M |
$-1.3M |
$-61.8M |
| Dec 2037 |
$4.8M |
$4.3M |
$437K |
$-60.5M |
| Nov 2037 |
$3.7M |
$5.6M |
$-1.9M |
$-60.9M |
| Oct 2037 |
$3.8M |
$6.2M |
$-2.4M |
$-59.0M |