Income Breakdown
| TV Revenue | $159K |
| TV Placement Bonus | $9K |
| Matchday Revenue | $10K |
| Sponsorship | $185 |
| Merchandising | $20K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $891K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $174K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$199K |
$1.1M |
$-868K |
$13.6M |
| Aug 2038 |
$203K |
$1.2M |
$-1.0M |
$14.7M |
| Jul 2038 |
$195K |
$1.0M |
$-838K |
$16.1M |
| Jun 2038 |
$200K |
$1.0M |
$-820K |
$17.2M |
| May 2038 |
$212K |
$998K |
$-787K |
$18.4M |
| Apr 2038 |
$195K |
$917K |
$-723K |
$19.5M |
| Mar 2038 |
$189K |
$709K |
$-521K |
$20.6M |
| Feb 2038 |
$191K |
$718K |
$-528K |
$21.5M |
| Jan 2038 |
$796K |
$1.0M |
$-211K |
$22.4M |
| Dec 2037 |
$699K |
$921K |
$-222K |
$23.0M |
| Nov 2037 |
$692K |
$886K |
$-193K |
$23.5M |
| Oct 2037 |
$714K |
$1.0M |
$-294K |
$24.1M |