Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $4K |
| Merchandising | $279K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $3K |
| Transfer Amortization | $500 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $626K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$3.3M |
$2.6M |
$682K |
$18.8M |
| Aug 2038 |
$857K |
$2.1M |
$-1.3M |
$18.1M |
| Jul 2038 |
$2.5M |
$1.7M |
$753K |
$19.4M |
| Jun 2038 |
$2.9M |
$1.8M |
$1.1M |
$18.6M |
| May 2038 |
$2.3M |
$1.6M |
$702K |
$17.5M |
| Apr 2038 |
$2.4M |
$1.6M |
$723K |
$16.8M |
| Mar 2038 |
$2.3M |
$2.2M |
$165K |
$16.1M |
| Feb 2038 |
$2.3M |
$2.4M |
$-92K |
$15.9M |
| Jan 2038 |
$2.4M |
$2.7M |
$-264K |
$16.0M |
| Dec 2037 |
$2.3M |
$2.3M |
$2K |
$16.3M |
| Nov 2037 |
$2.2M |
$2.7M |
$-463K |
$16.3M |
| Oct 2037 |
$2.2M |
$2.6M |
$-352K |
$16.7M |