Income Breakdown
| TV Revenue | $7.4M |
| TV Placement Bonus | $3.0M |
| Matchday Revenue | $549K |
| Sponsorship | $6.2M |
| Merchandising | $16.8M |
| Domestic Cup Prize | $471K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $35.9M |
| Staff Wages | $66K |
| Transfer Amortization | $12.9M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $4.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2029 |
$34.4M |
$53.9M |
$-19.5M |
$190.2M |
| Nov 2029 |
$34.7M |
$42.9M |
$-8.2M |
$196.7M |
| Oct 2029 |
$34.8M |
$48.0M |
$-13.2M |
$192.0M |
| Sep 2029 |
$33.6M |
$41.2M |
$-7.6M |
$192.3M |
| Aug 2029 |
$33.7M |
$39.1M |
$-5.4M |
$186.9M |
| Jul 2029 |
$155.2M |
$39.9M |
$115.2M |
$179.4M |
| Jun 2029 |
$60.1M |
$36.8M |
$23.4M |
$51.2M |
| May 2029 |
$35.5M |
$41.4M |
$-5.9M |
$14.9M |
| Apr 2029 |
$35.7M |
$46.8M |
$-11.1M |
$7.9M |
| Mar 2029 |
$35.1M |
$51.2M |
$-16.2M |
$6.1M |
| Feb 2029 |
$37.1M |
$35.3M |
$1.8M |
$9.3M |
| Jan 2029 |
$90.0M |
$34.8M |
$55.2M |
$135.3M |