Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $370K |
| Matchday Revenue | $2K |
| Sponsorship | $33K |
| Merchandising | $314K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $617K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$3.0M |
$3.4M |
$-441K |
$47.0M |
| Aug 2038 |
$3.3M |
$3.1M |
$267K |
$47.4M |
| Jul 2038 |
$3.4M |
$2.8M |
$626K |
$47.1M |
| Jun 2038 |
$4.0M |
$2.8M |
$1.2M |
$46.5M |
| May 2038 |
$3.4M |
$3.5M |
$-47K |
$45.3M |
| Apr 2038 |
$4.1M |
$3.1M |
$1.1M |
$45.3M |
| Mar 2038 |
$4.2M |
$3.1M |
$1.1M |
$44.3M |
| Feb 2038 |
$3.7M |
$4.1M |
$-436K |
$43.2M |
| Jan 2038 |
$6.4M |
$4.1M |
$2.3M |
$43.6M |
| Dec 2037 |
$8.0M |
$4.4M |
$3.6M |
$41.3M |
| Nov 2037 |
$8.2M |
$4.4M |
$3.8M |
$37.6M |
| Oct 2037 |
$6.3M |
$4.4M |
$1.9M |
$33.8M |