Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $662K |
| Matchday Revenue | $0 |
| Sponsorship | $50K |
| Merchandising | $703K |
| 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 | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $676K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$2.6M |
$2.0M |
$600K |
$59.4M |
| Aug 2038 |
$2.6M |
$1.7M |
$920K |
$59.4M |
| Jul 2038 |
$2.6M |
$1.7M |
$925K |
$59.1M |
| Jun 2038 |
$2.6M |
$1.8M |
$770K |
$58.7M |
| May 2038 |
$3.2M |
$1.9M |
$1.3M |
$58.6M |
| Apr 2038 |
$2.2M |
$1.7M |
$546K |
$57.9M |
| Mar 2038 |
$2.3M |
$1.5M |
$749K |
$57.9M |
| Feb 2038 |
$2.6M |
$2.0M |
$656K |
$57.8M |
| Jan 2038 |
$2.6M |
$2.1M |
$470K |
$57.7M |
| Dec 2037 |
$2.3M |
$1.8M |
$560K |
$57.8M |
| Nov 2037 |
$2.2M |
$1.7M |
$516K |
$57.8M |
| Oct 2037 |
$2.2M |
$2.0M |
$237K |
$57.8M |