Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $12K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $14K |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $884K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2031 |
$1.7M |
$4.5M |
$-2.7M |
$-60.0M |
| Jan 2031 |
$1.7M |
$6.8M |
$-5.1M |
$-57.3M |
| Dec 2030 |
$1.7M |
$4.2M |
$-2.5M |
$-52.3M |
| Nov 2030 |
$1.7M |
$3.9M |
$-2.2M |
$-49.7M |
| Oct 2030 |
$1.7M |
$4.0M |
$-2.3M |
$-47.5M |
| Sep 2030 |
$2.1M |
$4.5M |
$-2.3M |
$-45.2M |
| Aug 2030 |
$1.7M |
$3.8M |
$-2.0M |
$-42.9M |
| Jul 2030 |
$1.8M |
$3.9M |
$-2.2M |
$-40.9M |
| Jun 2030 |
$2.0M |
$3.4M |
$-1.4M |
$-38.7M |
| May 2030 |
$1.8M |
$3.4M |
$-1.6M |
$-37.3M |
| Apr 2030 |
$1.8M |
$3.4M |
$-1.6M |
$-35.7M |
| Mar 2030 |
$1.8M |
$3.4M |
$-1.6M |
$-34.2M |