Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $412K |
| Matchday Revenue | $0 |
| Sponsorship | $41K |
| Merchandising | $372K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $569K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$2.8M |
$1.9M |
$956K |
$77.5M |
| Aug 2038 |
$2.8M |
$2.3M |
$460K |
$77.6M |
| Jul 2038 |
$3.1M |
$2.1M |
$1.0M |
$78.1M |
| Jun 2038 |
$2.8M |
$2.0M |
$789K |
$78.0M |
| May 2038 |
$2.9M |
$2.3M |
$635K |
$78.2M |
| Apr 2038 |
$3.0M |
$2.8M |
$211K |
$78.4M |
| Mar 2038 |
$3.0M |
$2.5M |
$448K |
$79.1M |
| Feb 2038 |
$3.0M |
$2.8M |
$190K |
$79.5M |
| Jan 2038 |
$3.3M |
$3.4M |
$-187K |
$80.2M |
| Dec 2037 |
$3.0M |
$2.7M |
$384K |
$81.2M |
| Nov 2037 |
$2.6M |
$2.6M |
$-1K |
$81.7M |
| Oct 2037 |
$2.5M |
$2.7M |
$-216K |
$82.6M |