Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $66K |
| Matchday Revenue | $143K |
| Sponsorship | $3K |
| Merchandising | $65K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $404K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$2.2M |
$1.4M |
$785K |
$29.0M |
| Aug 2038 |
$2.2M |
$1.5M |
$734K |
$28.2M |
| Jul 2038 |
$2.2M |
$1.4M |
$823K |
$27.5M |
| Jun 2038 |
$2.2M |
$1.6M |
$599K |
$26.7M |
| May 2038 |
$2.3M |
$1.4M |
$921K |
$26.1M |
| Apr 2038 |
$2.3M |
$1.3M |
$1.0M |
$25.2M |
| Mar 2038 |
$2.3M |
$1.4M |
$905K |
$24.1M |
| Feb 2038 |
$2.9M |
$1.5M |
$1.4M |
$23.2M |
| Jan 2038 |
$2.7M |
$1.1M |
$1.7M |
$51.9M |
| Dec 2037 |
$2.3M |
$1.3M |
$979K |
$50.5M |
| Nov 2037 |
$2.4M |
$1.1M |
$1.3M |
$49.6M |
| Oct 2037 |
$2.4M |
$1.4M |
$1.1M |
$48.4M |