Income Breakdown
| TV Revenue | $4.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $0 |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $607K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2031 |
$4.7M |
$3.0M |
$1.7M |
$157.8M |
| Jan 2031 |
$12.2M |
$2.9M |
$9.3M |
$156.1M |
| Dec 2030 |
$7.5M |
$2.9M |
$4.5M |
$146.8M |
| Nov 2030 |
$8.1M |
$2.9M |
$5.2M |
$142.3M |
| Oct 2030 |
$6.3M |
$2.9M |
$3.4M |
$137.1M |
| Sep 2030 |
$9.2M |
$2.8M |
$6.3M |
$133.7M |
| Aug 2030 |
$5.3M |
$2.9M |
$2.4M |
$127.4M |
| Jul 2030 |
$6.3M |
$2.8M |
$3.5M |
$124.9M |
| Jun 2030 |
$6.3M |
$2.8M |
$3.5M |
$121.5M |
| May 2030 |
$5.3M |
$2.8M |
$2.4M |
$118.0M |
| Apr 2030 |
$4.9M |
$2.8M |
$2.0M |
$115.5M |
| Mar 2030 |
$4.5M |
$2.8M |
$1.7M |
$113.5M |