Income Breakdown
| TV Revenue | $162K |
| TV Placement Bonus | $104K |
| Matchday Revenue | $6K |
| Sponsorship | $2K |
| Merchandising | $39K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $746K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $504K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $243K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$1.1M |
$750K |
$308K |
$2.7M |
| Aug 2038 |
$1.0M |
$666K |
$375K |
$2.4M |
| Jul 2038 |
$1.0M |
$626K |
$423K |
$2.0M |
| Jun 2038 |
$1.0M |
$663K |
$386K |
$1.6M |
| May 2038 |
$1.1M |
$842K |
$222K |
$1.2M |
| Apr 2038 |
$982K |
$1.0M |
$-22K |
$979K |
| Mar 2038 |
$1.1M |
$631K |
$421K |
$1.0M |
| Feb 2038 |
$1.1M |
$702K |
$362K |
$581K |
| Jan 2038 |
$1.4M |
$645K |
$726K |
$219K |
| Dec 2037 |
$1.4M |
$574K |
$853K |
$-507K |
| Nov 2037 |
$1.4M |
$602K |
$784K |
$-1.4M |
| Oct 2037 |
$1.4M |
$586K |
$826K |
$-2.1M |