Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $725K |
| Matchday Revenue | $0 |
| Sponsorship | $51K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.3M |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $83K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $897K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$4.6M |
$6.3M |
$-1.7M |
$-19.8M |
| Aug 2038 |
$4.6M |
$4.7M |
$-157K |
$-18.0M |
| Jul 2038 |
$4.6M |
$5.4M |
$-836K |
$-17.9M |
| Jun 2038 |
$7.1M |
$4.1M |
$3.0M |
$-17.0M |
| May 2038 |
$4.5M |
$3.8M |
$710K |
$-20.0M |
| Apr 2038 |
$4.5M |
$3.9M |
$612K |
$-20.7M |
| Mar 2038 |
$4.6M |
$4.2M |
$335K |
$-21.3M |
| Feb 2038 |
$4.5M |
$4.6M |
$-57K |
$-21.7M |
| Jan 2038 |
$4.6M |
$4.1M |
$531K |
$-21.6M |
| Dec 2037 |
$4.8M |
$6.1M |
$-1.2M |
$-22.1M |
| Nov 2037 |
$4.4M |
$5.3M |
$-925K |
$-20.9M |
| Oct 2037 |
$4.4M |
$5.5M |
$-1.0M |
$-20.0M |