Income Breakdown
| TV Revenue | $6.1M |
| TV Placement Bonus | $702K |
| Matchday Revenue | $6.8M |
| Sponsorship | $2.6M |
| Merchandising | $10.6M |
| Domestic Cup Prize | $103K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $20.3M |
| Staff Wages | $110K |
| Transfer Amortization | $9.0M |
| Debt Interest | $0 |
| Loan Fees (Out) | $71K |
| Facility Maintenance | $3.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$27.0M |
$33.4M |
$-6.5M |
$556.4M |
| Oct 2029 |
$22.6M |
$34.0M |
$-11.4M |
$555.2M |
| Sep 2029 |
$20.6M |
$30.3M |
$-9.7M |
$558.5M |
| Aug 2029 |
$20.8M |
$27.8M |
$-7.1M |
$561.3M |
| Jul 2029 |
$24.1M |
$27.0M |
$-2.9M |
$559.3M |
| Jun 2029 |
$39.2M |
$26.3M |
$12.9M |
$553.2M |
| May 2029 |
$26.1M |
$31.8M |
$-5.7M |
$549.2M |
| Apr 2029 |
$25.1M |
$38.6M |
$-13.5M |
$546.3M |
| Mar 2029 |
$29.4M |
$33.8M |
$-4.4M |
$551.2M |
| Feb 2029 |
$30.2M |
$30.7M |
$-510K |
$546.9M |
| Jan 2029 |
$31.0M |
$29.8M |
$1.2M |
$545.7M |
| Dec 2028 |
$31.4M |
$28.5M |
$3.0M |
$536.0M |