Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $247K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $115K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $4K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $428K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$2.3M |
$1.5M |
$782K |
$30.8M |
| Aug 2038 |
$2.3M |
$1.9M |
$380K |
$30.0M |
| Jul 2038 |
$2.5M |
$1.8M |
$688K |
$29.6M |
| Jun 2038 |
$2.2M |
$1.7M |
$514K |
$28.9M |
| May 2038 |
$2.3M |
$1.5M |
$759K |
$28.4M |
| Apr 2038 |
$2.3M |
$2.6M |
$-321K |
$27.7M |
| Mar 2038 |
$2.1M |
$2.3M |
$-224K |
$28.0M |
| Feb 2038 |
$2.1M |
$2.4M |
$-277K |
$28.2M |
| Jan 2038 |
$2.3M |
$2.6M |
$-342K |
$28.5M |
| Dec 2037 |
$2.0M |
$2.3M |
$-276K |
$28.8M |
| Nov 2037 |
$2.0M |
$2.3M |
$-325K |
$29.1M |
| Oct 2037 |
$2.7M |
$2.1M |
$603K |
$29.4M |