Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $172K |
| Matchday Revenue | $56K |
| Sponsorship | $40K |
| Merchandising | $317K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $536K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$3.1M |
$2.7M |
$433K |
$64.9M |
| Aug 2038 |
$2.9M |
$2.7M |
$119K |
$64.7M |
| Jul 2038 |
$2.9M |
$2.1M |
$784K |
$64.7M |
| Jun 2038 |
$4.1M |
$2.3M |
$1.8M |
$64.0M |
| May 2038 |
$3.0M |
$2.7M |
$278K |
$62.3M |
| Apr 2038 |
$3.0M |
$2.2M |
$768K |
$62.0M |
| Mar 2038 |
$2.9M |
$2.8M |
$128K |
$61.2M |
| Feb 2038 |
$3.0M |
$2.5M |
$485K |
$61.1M |
| Jan 2038 |
$3.3M |
$2.2M |
$1.1M |
$60.6M |
| Dec 2037 |
$3.1M |
$2.7M |
$435K |
$59.5M |
| Nov 2037 |
$3.1M |
$3.1M |
$-35K |
$59.1M |
| Oct 2037 |
$3.1M |
$3.2M |
$-111K |
$59.1M |