Income Breakdown
| TV Revenue | $822K |
| TV Placement Bonus | $235K |
| Matchday Revenue | $1K |
| Sponsorship | $1K |
| Merchandising | $28K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $369K |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $221K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2038 |
$1.1M |
$592K |
$497K |
$24.3M |
| Aug 2038 |
$1.0M |
$596K |
$448K |
$24.0M |
| Jul 2038 |
$1.1M |
$737K |
$385K |
$23.8M |
| Jun 2038 |
$1.0M |
$774K |
$272K |
$23.6M |
| May 2038 |
$1.1M |
$684K |
$380K |
$23.6M |
| Apr 2038 |
$1.1M |
$700K |
$431K |
$23.5M |
| Mar 2038 |
$991K |
$543K |
$447K |
$23.3M |
| Feb 2038 |
$974K |
$548K |
$426K |
$23.1M |
| Jan 2038 |
$1.1M |
$539K |
$565K |
$22.8M |
| Dec 2037 |
$1.0M |
$535K |
$494K |
$22.5M |
| Nov 2037 |
$983K |
$558K |
$424K |
$22.2M |
| Oct 2037 |
$968K |
$635K |
$333K |
$21.9M |