Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $793K |
| Matchday Revenue | $0 |
| Sponsorship | $36K |
| Merchandising | $425K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $605K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$3.0M |
$2.1M |
$936K |
$52.7M |
| Aug 2038 |
$3.3M |
$2.4M |
$893K |
$51.7M |
| Jul 2038 |
$3.3M |
$3.4M |
$-89K |
$50.8M |
| Jun 2038 |
$3.5M |
$3.6M |
$-43K |
$50.9M |
| May 2038 |
$3.2M |
$3.0M |
$195K |
$51.0M |
| Apr 2038 |
$3.2M |
$2.9M |
$340K |
$50.8M |
| Mar 2038 |
$2.8M |
$3.0M |
$-252K |
$50.4M |
| Feb 2038 |
$2.3M |
$2.2M |
$34K |
$50.7M |
| Jan 2038 |
$3.2M |
$2.5M |
$724K |
$50.7M |
| Dec 2037 |
$2.3M |
$2.5M |
$-252K |
$49.9M |
| Nov 2037 |
$2.3M |
$2.6M |
$-322K |
$50.2M |
| Oct 2037 |
$2.3M |
$2.3M |
$-23K |
$50.5M |