Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $199K |
| Matchday Revenue | $129K |
| Sponsorship | $4K |
| Merchandising | $164K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $507K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$2.5M |
$3.2M |
$-723K |
$55.5M |
| Aug 2038 |
$2.5M |
$2.9M |
$-434K |
$56.4M |
| Jul 2038 |
$2.6M |
$2.5M |
$166K |
$57.0M |
| Jun 2038 |
$2.6M |
$2.7M |
$-159K |
$57.0M |
| May 2038 |
$2.6M |
$2.4M |
$144K |
$57.3M |
| Apr 2038 |
$2.6M |
$2.4M |
$203K |
$57.3M |
| Mar 2038 |
$2.5M |
$2.5M |
$-44K |
$57.2M |
| Feb 2038 |
$2.9M |
$3.1M |
$-141K |
$57.2M |
| Jan 2038 |
$3.3M |
$2.0M |
$1.3M |
$57.4M |
| Dec 2037 |
$2.8M |
$1.9M |
$889K |
$56.1M |
| Nov 2037 |
$2.8M |
$1.8M |
$1.0M |
$55.2M |
| Oct 2037 |
$3.0M |
$2.2M |
$795K |
$54.2M |