Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $126K |
| Matchday Revenue | $14K |
| Sponsorship | $86K |
| Merchandising | $590K |
| 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 | $820K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$4.8M |
$2.4M |
$2.4M |
$8.1M |
| Aug 2038 |
$4.8M |
$2.7M |
$2.1M |
$5.7M |
| Jul 2038 |
$4.8M |
$3.1M |
$1.6M |
$3.6M |
| Jun 2038 |
$4.9M |
$2.8M |
$2.1M |
$2.0M |
| May 2038 |
$5.0M |
$2.5M |
$2.5M |
$-163K |
| Apr 2038 |
$6.0M |
$2.6M |
$3.4M |
$-2.6M |
| Mar 2038 |
$5.2M |
$2.5M |
$2.7M |
$-6.0M |
| Feb 2038 |
$5.0M |
$2.4M |
$2.6M |
$-8.7M |
| Jan 2038 |
$6.5M |
$2.3M |
$4.2M |
$692K |
| Dec 2037 |
$5.0M |
$2.0M |
$3.0M |
$-3.5M |
| Nov 2037 |
$5.2M |
$2.4M |
$2.8M |
$-6.5M |
| Oct 2037 |
$4.9M |
$2.7M |
$2.2M |
$-9.3M |