Income Breakdown
| TV Revenue | $458K |
| TV Placement Bonus | $183K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $232K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $2.8M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $802K |
| Staff Wages | $3K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $634K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$3.7M |
$1.4M |
$2.3M |
$50.2M |
| Aug 2038 |
$3.7M |
$1.4M |
$2.3M |
$47.9M |
| Jul 2038 |
$3.6M |
$1.6M |
$2.0M |
$45.7M |
| Jun 2038 |
$3.7M |
$2.0M |
$1.7M |
$43.7M |
| May 2038 |
$3.6M |
$1.8M |
$1.8M |
$42.0M |
| Apr 2038 |
$3.7M |
$1.7M |
$2.0M |
$40.2M |
| Mar 2038 |
$3.8M |
$1.9M |
$2.0M |
$38.2M |
| Feb 2038 |
$4.0M |
$1.6M |
$2.4M |
$36.2M |
| Jan 2038 |
$5.5M |
$1.5M |
$4.1M |
$33.8M |
| Dec 2037 |
$4.1M |
$1.5M |
$2.5M |
$29.7M |
| Nov 2037 |
$4.1M |
$1.8M |
$2.3M |
$27.2M |
| Oct 2037 |
$4.0M |
$2.0M |
$2.0M |
$24.9M |