Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $687K |
| Matchday Revenue | $66K |
| Sponsorship | $36K |
| Merchandising | $456K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $4K |
| Transfer Amortization | $0 |
| Debt Interest | $13K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $747K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$3.7M |
$4.6M |
$-890K |
$-4.4M |
| Aug 2038 |
$3.5M |
$5.0M |
$-1.6M |
$-3.5M |
| Jul 2038 |
$3.0M |
$4.5M |
$-1.4M |
$-1.9M |
| Jun 2038 |
$3.1M |
$5.7M |
$-2.6M |
$-481K |
| May 2038 |
$3.8M |
$4.5M |
$-627K |
$2.1M |
| Apr 2038 |
$3.8M |
$3.3M |
$542K |
$2.7M |
| Mar 2038 |
$3.8M |
$3.5M |
$272K |
$2.2M |
| Feb 2038 |
$3.8M |
$3.1M |
$626K |
$1.9M |
| Jan 2038 |
$3.8M |
$3.8M |
$-26K |
$1.3M |
| Dec 2037 |
$6.1M |
$3.2M |
$3.0M |
$1.3M |
| Nov 2037 |
$3.6M |
$5.7M |
$-2.0M |
$-1.6M |
| Oct 2037 |
$3.6M |
$4.6M |
$-1.0M |
$403K |