Income Breakdown
| TV Revenue | $766K |
| TV Placement Bonus | $45K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $13K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $404K |
| Staff Wages | $1K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $166K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$825K |
$571K |
$254K |
$9.2M |
| Aug 2038 |
$840K |
$520K |
$320K |
$8.9M |
| Jul 2038 |
$825K |
$515K |
$310K |
$8.6M |
| Jun 2038 |
$834K |
$504K |
$330K |
$8.3M |
| May 2038 |
$882K |
$504K |
$377K |
$8.0M |
| Apr 2038 |
$838K |
$504K |
$334K |
$7.6M |
| Mar 2038 |
$853K |
$792K |
$61K |
$7.3M |
| Feb 2038 |
$843K |
$670K |
$174K |
$7.2M |
| Jan 2038 |
$915K |
$647K |
$268K |
$7.0M |
| Dec 2037 |
$875K |
$640K |
$235K |
$6.8M |
| Nov 2037 |
$1.1M |
$710K |
$397K |
$6.5M |
| Oct 2037 |
$1.1M |
$847K |
$282K |
$6.1M |