Income Breakdown
| TV Revenue | $717K |
| TV Placement Bonus | $108K |
| Matchday Revenue | $0 |
| Sponsorship | $91K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $185K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $547K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$2.4M |
$3.2M |
$-849K |
$-41.1M |
| Aug 2038 |
$2.4M |
$3.8M |
$-1.4M |
$-40.3M |
| Jul 2038 |
$2.4M |
$2.4M |
$-13K |
$-38.8M |
| Jun 2038 |
$3.4M |
$2.4M |
$1.1M |
$-38.8M |
| May 2038 |
$2.4M |
$2.5M |
$-94K |
$-39.9M |
| Apr 2038 |
$2.4M |
$2.5M |
$-88K |
$-39.8M |
| Mar 2038 |
$2.5M |
$2.4M |
$67K |
$-39.7M |
| Feb 2038 |
$2.6M |
$3.4M |
$-806K |
$-39.8M |
| Jan 2038 |
$2.6M |
$4.5M |
$-2.0M |
$-39.0M |
| Dec 2037 |
$2.8M |
$3.3M |
$-528K |
$-37.0M |
| Nov 2037 |
$2.5M |
$3.6M |
$-1.1M |
$-36.4M |
| Oct 2037 |
$2.6M |
$4.4M |
$-1.8M |
$-35.3M |