Income Breakdown
| TV Revenue | $6.5M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $2.8M |
| Sponsorship | $1.0M |
| Merchandising | $8.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.5M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $14.0M |
| Staff Wages | $29K |
| Transfer Amortization | $1.0M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$24.1M |
$18.0M |
$6.1M |
$408.3M |
| Nov 2029 |
$23.4M |
$18.0M |
$5.5M |
$401.2M |
| Oct 2029 |
$20.6M |
$20.3M |
$305K |
$394.7M |
| Sep 2029 |
$21.9M |
$20.8M |
$1.1M |
$393.3M |
| Aug 2029 |
$33.9M |
$20.2M |
$13.7M |
$391.2M |
| Jul 2029 |
$27.7M |
$15.7M |
$12.0M |
$377.2M |
| Jun 2029 |
$39.7M |
$14.4M |
$25.4M |
$378.9M |
| May 2029 |
$21.1M |
$17.9M |
$3.2M |
$352.8M |
| Apr 2029 |
$20.1M |
$15.4M |
$4.7M |
$348.8M |
| Mar 2029 |
$21.7M |
$16.8M |
$4.9M |
$343.4M |
| Feb 2029 |
$123.0M |
$17.6M |
$105.5M |
$337.7M |
| Jan 2029 |
$21.5M |
$15.9M |
$5.6M |
$238.9M |