Income Breakdown
| TV Revenue | $592K |
| TV Placement Bonus | $197K |
| Matchday Revenue | $5K |
| Sponsorship | $6K |
| Merchandising | $370K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $2.6M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $623K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$3.8M |
$2.2M |
$1.6M |
$94.4M |
| Aug 2038 |
$3.7M |
$2.4M |
$1.3M |
$93.3M |
| Jul 2038 |
$3.8M |
$2.8M |
$1.0M |
$92.4M |
| Jun 2038 |
$3.8M |
$3.0M |
$764K |
$91.7M |
| May 2038 |
$3.8M |
$2.2M |
$1.6M |
$91.1M |
| Apr 2038 |
$3.7M |
$2.2M |
$1.5M |
$89.5M |
| Mar 2038 |
$3.7M |
$2.2M |
$1.4M |
$88.0M |
| Feb 2038 |
$4.6M |
$2.1M |
$2.6M |
$88.8M |
| Jan 2038 |
$5.3M |
$2.5M |
$2.7M |
$86.2M |
| Dec 2037 |
$4.7M |
$2.1M |
$2.6M |
$83.5M |
| Nov 2037 |
$4.7M |
$2.8M |
$1.9M |
$80.9M |
| Oct 2037 |
$4.8M |
$2.0M |
$2.8M |
$78.9M |