Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $307K |
| Matchday Revenue | $132K |
| Sponsorship | $2K |
| Merchandising | $81K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $991K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $328K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$1.7M |
$1.3M |
$416K |
$40.6M |
| Aug 2038 |
$1.4M |
$1.4M |
$20K |
$40.5M |
| Jul 2038 |
$1.5M |
$1.9M |
$-418K |
$40.8M |
| Jun 2038 |
$1.7M |
$1.5M |
$248K |
$41.5M |
| May 2038 |
$1.9M |
$1.4M |
$502K |
$41.6M |
| Apr 2038 |
$1.8M |
$1.3M |
$517K |
$41.4M |
| Mar 2038 |
$1.7M |
$1.1M |
$669K |
$41.3M |
| Feb 2038 |
$1.7M |
$1.1M |
$662K |
$41.0M |
| Jan 2038 |
$1.9M |
$1.1M |
$843K |
$40.6M |
| Dec 2037 |
$2.1M |
$1.5M |
$605K |
$40.1M |
| Nov 2037 |
$1.7M |
$1.1M |
$633K |
$39.7M |
| Oct 2037 |
$1.9M |
$1.3M |
$513K |
$39.4M |