Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $198K |
| Matchday Revenue | $40K |
| Sponsorship | $28K |
| Merchandising | $690K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $651K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$2.8M |
$3.2M |
$-417K |
$26.4M |
| Aug 2038 |
$2.7M |
$3.2M |
$-560K |
$26.9M |
| Jul 2038 |
$3.3M |
$4.6M |
$-1.4M |
$27.4M |
| Jun 2038 |
$3.2M |
$4.6M |
$-1.4M |
$28.8M |
| May 2038 |
$3.2M |
$4.9M |
$-1.6M |
$30.2M |
| Apr 2038 |
$3.5M |
$4.6M |
$-1.0M |
$31.8M |
| Mar 2038 |
$2.9M |
$5.6M |
$-2.7M |
$32.9M |
| Feb 2038 |
$2.9M |
$3.5M |
$-529K |
$35.5M |
| Jan 2038 |
$4.1M |
$3.3M |
$748K |
$36.1M |
| Dec 2037 |
$3.0M |
$3.2M |
$-200K |
$35.3M |
| Nov 2037 |
$3.0M |
$3.1M |
$-176K |
$35.5M |
| Oct 2037 |
$3.0M |
$3.7M |
$-759K |
$35.7M |