Income Breakdown
| TV Revenue | $7.8M |
| TV Placement Bonus | $2.6M |
| Matchday Revenue | $5.2M |
| Sponsorship | $10.3M |
| Merchandising | $14.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.2M |
| Staff Wages | $64K |
| Transfer Amortization | $4.8M |
| Debt Interest | $0 |
| Loan Fees (Out) | $85K |
| Facility Maintenance | $5.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$40.7M |
$20.8M |
$19.9M |
$907.7M |
| Oct 2029 |
$47.6M |
$23.1M |
$24.4M |
$883.2M |
| Sep 2029 |
$40.8M |
$23.0M |
$17.8M |
$854.0M |
| Aug 2029 |
$41.8M |
$22.7M |
$19.1M |
$832.4M |
| Jul 2029 |
$55.4M |
$23.2M |
$32.1M |
$809.5M |
| Jun 2029 |
$37.3M |
$21.5M |
$15.8M |
$780.7M |
| May 2029 |
$36.9M |
$20.2M |
$16.7M |
$760.2M |
| Apr 2029 |
$40.9M |
$19.5M |
$21.5M |
$782.8M |
| Mar 2029 |
$35.0M |
$18.3M |
$16.8M |
$756.6M |
| Feb 2029 |
$117.7M |
$20.1M |
$97.6M |
$735.1M |
| Jan 2029 |
$81.9M |
$20.8M |
$61.0M |
$632.7M |
| Dec 2028 |
$43.1M |
$22.1M |
$21.0M |
$602.7M |