Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $22K |
| Sponsorship | $1K |
| Merchandising | $71K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $321K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$1.5M |
$1.5M |
$-78K |
$42.6M |
| Aug 2038 |
$1.4M |
$1.6M |
$-152K |
$43.0M |
| Jul 2038 |
$1.4M |
$1.8M |
$-400K |
$43.5M |
| Jun 2038 |
$1.5M |
$1.5M |
$-84K |
$44.3M |
| May 2038 |
$1.5M |
$1.6M |
$-75K |
$44.7M |
| Apr 2038 |
$2.0M |
$1.6M |
$406K |
$45.1M |
| Mar 2038 |
$1.9M |
$1.5M |
$423K |
$45.0M |
| Feb 2038 |
$1.9M |
$1.3M |
$620K |
$44.9M |
| Jan 2038 |
$2.1M |
$1.4M |
$768K |
$44.6M |
| Dec 2037 |
$2.2M |
$1.9M |
$295K |
$44.1M |
| Nov 2037 |
$2.0M |
$1.3M |
$614K |
$44.1M |
| Oct 2037 |
$2.0M |
$1.8M |
$232K |
$43.7M |