Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $4K |
| Sponsorship | $2K |
| Merchandising | $50K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $37K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $267K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$1.3M |
$1.3M |
$-61K |
$-8.4M |
| Aug 2038 |
$1.3M |
$1.5M |
$-242K |
$-8.3M |
| Jul 2038 |
$1.2M |
$1.5M |
$-296K |
$-8.1M |
| Jun 2038 |
$1.3M |
$1.6M |
$-234K |
$-7.8M |
| May 2038 |
$1.3M |
$1.4M |
$-100K |
$-7.5M |
| Apr 2038 |
$1.8M |
$1.8M |
$31K |
$-7.4M |
| Mar 2038 |
$1.5M |
$1.2M |
$287K |
$-7.5M |
| Feb 2038 |
$1.5M |
$1.0M |
$475K |
$-7.8M |
| Jan 2038 |
$1.5M |
$1.0M |
$425K |
$-8.2M |
| Dec 2037 |
$1.7M |
$1.0M |
$630K |
$-8.7M |
| Nov 2037 |
$1.4M |
$1.1M |
$371K |
$-9.3M |
| Oct 2037 |
$1.4M |
$1.3M |
$146K |
$-9.7M |