Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $130K |
| Matchday Revenue | $72K |
| Sponsorship | $54K |
| Merchandising | $615K |
| 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 | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $805K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$4.1M |
$5.1M |
$-946K |
$70.5M |
| Aug 2038 |
$4.3M |
$4.8M |
$-593K |
$71.5M |
| Jul 2038 |
$4.4M |
$4.1M |
$243K |
$72.1M |
| Jun 2038 |
$4.5M |
$4.6M |
$-78K |
$71.8M |
| May 2038 |
$3.9M |
$4.6M |
$-756K |
$71.9M |
| Apr 2038 |
$4.7M |
$4.3M |
$421K |
$72.7M |
| Mar 2038 |
$4.7M |
$3.3M |
$1.4M |
$72.2M |
| Feb 2038 |
$4.7M |
$3.8M |
$980K |
$70.8M |
| Jan 2038 |
$5.1M |
$3.5M |
$1.6M |
$69.8M |
| Dec 2037 |
$6.6M |
$3.3M |
$3.3M |
$68.3M |
| Nov 2037 |
$4.7M |
$4.9M |
$-122K |
$65.0M |
| Oct 2037 |
$4.7M |
$4.5M |
$264K |
$65.1M |