Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $352K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $119K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.9M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2031 |
$4.3M |
$6.0M |
$-1.7M |
$151.0M |
| Jan 2031 |
$6.6M |
$6.2M |
$439K |
$152.6M |
| Dec 2030 |
$5.9M |
$6.9M |
$-1.0M |
$152.2M |
| Nov 2030 |
$6.3M |
$7.1M |
$-787K |
$153.2M |
| Oct 2030 |
$5.6M |
$6.6M |
$-1.1M |
$154.0M |
| Sep 2030 |
$6.7M |
$6.5M |
$149K |
$155.0M |
| Aug 2030 |
$4.4M |
$6.2M |
$-1.8M |
$154.8M |
| Jul 2030 |
$8.4M |
$6.0M |
$2.4M |
$156.6M |
| Jun 2030 |
$12.4M |
$5.9M |
$6.4M |
$154.1M |
| May 2030 |
$4.3M |
$5.9M |
$-1.6M |
$147.6M |
| Apr 2030 |
$4.2M |
$5.9M |
$-1.7M |
$149.1M |
| Mar 2030 |
$4.3M |
$5.9M |
$-1.6M |
$150.7M |