Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $205K |
| Matchday Revenue | $190K |
| Sponsorship | $2K |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $340K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$1.7M |
$2.4M |
$-702K |
$6.0M |
| Aug 2038 |
$1.7M |
$2.3M |
$-553K |
$6.7M |
| Jul 2038 |
$2.0M |
$2.2M |
$-224K |
$7.3M |
| Jun 2038 |
$1.4M |
$2.1M |
$-776K |
$7.5M |
| May 2038 |
$1.8M |
$2.1M |
$-307K |
$8.3M |
| Apr 2038 |
$1.7M |
$2.2M |
$-488K |
$8.6M |
| Mar 2038 |
$1.3M |
$1.4M |
$-117K |
$9.1M |
| Feb 2038 |
$1.3M |
$1.9M |
$-589K |
$9.2M |
| Jan 2038 |
$1.3M |
$1.9M |
$-529K |
$9.8M |
| Dec 2037 |
$1.4M |
$1.6M |
$-141K |
$10.3M |
| Nov 2037 |
$1.5M |
$1.3M |
$119K |
$10.5M |
| Oct 2037 |
$1.5M |
$2.8M |
$-1.2M |
$10.4M |