Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $102K |
| Matchday Revenue | $10K |
| Sponsorship | $1K |
| Merchandising | $32K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $723K |
| Staff Wages | $753 |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $297K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$1.3M |
$1.0M |
$313K |
$10.7M |
| Aug 2038 |
$1.6M |
$1.1M |
$504K |
$10.4M |
| Jul 2038 |
$1.3M |
$975K |
$279K |
$9.9M |
| Jun 2038 |
$1.3M |
$1.1M |
$250K |
$9.6M |
| May 2038 |
$1.2M |
$988K |
$221K |
$9.4M |
| Apr 2038 |
$1.3M |
$926K |
$372K |
$9.2M |
| Mar 2038 |
$1.5M |
$771K |
$727K |
$29.2M |
| Feb 2038 |
$1.5M |
$779K |
$713K |
$28.6M |
| Jan 2038 |
$1.6M |
$764K |
$841K |
$27.9M |
| Dec 2037 |
$1.7M |
$780K |
$926K |
$27.2M |
| Nov 2037 |
$1.4M |
$790K |
$643K |
$26.3M |
| Oct 2037 |
$1.3M |
$1.0M |
$293K |
$25.7M |