Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $36K |
| Merchandising | $598K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $630K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$2.9M |
$3.5M |
$-607K |
$43.0M |
| Aug 2038 |
$3.1M |
$4.6M |
$-1.5M |
$43.6M |
| Jul 2038 |
$3.2M |
$2.7M |
$466K |
$45.2M |
| Jun 2038 |
$3.9M |
$2.7M |
$1.2M |
$44.7M |
| May 2038 |
$3.1M |
$3.7M |
$-560K |
$43.5M |
| Apr 2038 |
$3.1M |
$2.8M |
$344K |
$44.1M |
| Mar 2038 |
$3.2M |
$2.7M |
$490K |
$43.7M |
| Feb 2038 |
$3.2M |
$2.7M |
$518K |
$43.3M |
| Jan 2038 |
$3.4M |
$5.4M |
$-2.0M |
$42.7M |
| Dec 2037 |
$3.4M |
$3.7M |
$-315K |
$44.7M |
| Nov 2037 |
$3.4M |
$3.9M |
$-456K |
$45.0M |
| Oct 2037 |
$3.3M |
$4.0M |
$-742K |
$45.5M |