Income Breakdown
| TV Revenue | $114K |
| TV Placement Bonus | $33K |
| Matchday Revenue | $0 |
| Sponsorship | $211 |
| Merchandising | $13K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $535K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $204K |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $164K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2030 |
$696K |
$375K |
$321K |
$24.4M |
| Oct 2030 |
$709K |
$434K |
$275K |
$24.6M |
| Sep 2030 |
$710K |
$406K |
$304K |
$24.7M |
| Aug 2030 |
$723K |
$397K |
$326K |
$24.9M |
| Jul 2030 |
$736K |
$471K |
$266K |
$25.0M |
| Jun 2030 |
$711K |
$497K |
$214K |
$25.1M |
| May 2030 |
$730K |
$473K |
$257K |
$25.3M |
| Apr 2030 |
$731K |
$510K |
$221K |
$25.4M |
| Mar 2030 |
$739K |
$370K |
$369K |
$25.5M |
| Feb 2030 |
$751K |
$370K |
$380K |
$25.4M |
| Jan 2030 |
$1.1M |
$415K |
$678K |
$25.3M |
| Dec 2029 |
$961K |
$394K |
$567K |
$24.8M |