Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $172K |
| Matchday Revenue | $35K |
| Sponsorship | $8K |
| Merchandising | $132K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $745K |
| Staff Wages | $5K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $357K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$1.4M |
$1.1M |
$253K |
$3.7M |
| Aug 2038 |
$1.2M |
$1.7M |
$-466K |
$3.5M |
| Jul 2038 |
$1.2M |
$1.6M |
$-405K |
$3.9M |
| Jun 2038 |
$1.2M |
$1.9M |
$-738K |
$4.3M |
| May 2038 |
$1.3M |
$1.8M |
$-515K |
$5.1M |
| Apr 2038 |
$1.2M |
$1.6M |
$-437K |
$5.6M |
| Mar 2038 |
$1.1M |
$1.1M |
$-4K |
$6.0M |
| Feb 2038 |
$1.1M |
$1.1M |
$34K |
$6.0M |
| Jan 2038 |
$1.2M |
$1.4M |
$-199K |
$6.0M |
| Dec 2037 |
$1.3M |
$1.1M |
$140K |
$6.2M |
| Nov 2037 |
$1.2M |
$1.1M |
$20K |
$6.1M |
| Oct 2037 |
$1.2M |
$1.2M |
$-44K |
$6.0M |