Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $329K |
| Matchday Revenue | $0 |
| Sponsorship | $3K |
| Merchandising | $176K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $8K |
| Transfer Amortization | $208 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $481K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$2.5M |
$1.5M |
$945K |
$56.5M |
| Aug 2038 |
$2.4M |
$1.9M |
$552K |
$56.0M |
| Jul 2038 |
$2.7M |
$1.8M |
$867K |
$55.7M |
| Jun 2038 |
$2.4M |
$1.8M |
$608K |
$55.2M |
| May 2038 |
$2.4M |
$1.9M |
$553K |
$54.8M |
| Apr 2038 |
$2.4M |
$2.6M |
$-158K |
$54.4M |
| Mar 2038 |
$2.4M |
$2.4M |
$3K |
$54.8M |
| Feb 2038 |
$2.3M |
$2.1M |
$182K |
$54.9M |
| Jan 2038 |
$2.8M |
$2.5M |
$325K |
$54.8M |
| Dec 2037 |
$2.2M |
$1.9M |
$297K |
$54.4M |
| Nov 2037 |
$2.8M |
$2.1M |
$672K |
$54.1M |
| Oct 2037 |
$3.0M |
$2.1M |
$843K |
$53.5M |