Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $931K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2031 |
$2.5M |
$3.6M |
$-1.2M |
$83.9M |
| Jan 2031 |
$3.1M |
$3.7M |
$-593K |
$85.1M |
| Dec 2030 |
$2.1M |
$4.4M |
$-2.3M |
$85.7M |
| Nov 2030 |
$2.3M |
$3.9M |
$-1.6M |
$88.0M |
| Oct 2030 |
$2.0M |
$4.0M |
$-2.0M |
$89.6M |
| Sep 2030 |
$2.4M |
$3.4M |
$-952K |
$91.5M |
| Aug 2030 |
$2.4M |
$3.0M |
$-607K |
$92.5M |
| Jul 2030 |
$2.4M |
$3.8M |
$-1.4M |
$93.1M |
| Jun 2030 |
$2.4M |
$3.9M |
$-1.5M |
$94.5M |
| May 2030 |
$2.8M |
$4.1M |
$-1.4M |
$96.0M |
| Apr 2030 |
$2.4M |
$3.9M |
$-1.5M |
$97.4M |
| Mar 2030 |
$2.4M |
$4.1M |
$-1.6M |
$98.9M |