Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $371K |
| Matchday Revenue | $63K |
| Sponsorship | $21K |
| Merchandising | $280K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $523K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$2.2M |
$2.6M |
$-389K |
$7.2M |
| Aug 2038 |
$2.4M |
$2.7M |
$-333K |
$7.6M |
| Jul 2038 |
$2.2M |
$2.3M |
$-23K |
$7.9M |
| Jun 2038 |
$2.2M |
$2.5M |
$-270K |
$8.0M |
| May 2038 |
$2.3M |
$2.5M |
$-156K |
$8.2M |
| Apr 2038 |
$2.3M |
$2.6M |
$-293K |
$8.4M |
| Mar 2038 |
$596K |
$1.9M |
$-1.3M |
$8.7M |
| Feb 2038 |
$599K |
$1.9M |
$-1.3M |
$10.0M |
| Jan 2038 |
$1.4M |
$2.0M |
$-525K |
$11.3M |
| Dec 2037 |
$1.4M |
$1.6M |
$-195K |
$11.8M |
| Nov 2037 |
$1.4M |
$1.6M |
$-237K |
$12.0M |
| Oct 2037 |
$1.4M |
$2.1M |
$-661K |
$12.2M |