Income Breakdown
| TV Revenue | $7.1M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $4.4M |
| Sponsorship | $2.8M |
| Merchandising | $10.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $16.1M |
| Staff Wages | $56K |
| Transfer Amortization | $3.4M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$26.6M |
$23.5M |
$3.1M |
$287.5M |
| Oct 2029 |
$23.7M |
$25.3M |
$-1.6M |
$280.9M |
| Sep 2029 |
$23.8M |
$22.4M |
$1.4M |
$279.0M |
| Aug 2029 |
$23.9M |
$20.5M |
$3.3M |
$274.5M |
| Jul 2029 |
$24.0M |
$21.4M |
$2.6M |
$267.7M |
| Jun 2029 |
$52.6M |
$18.0M |
$34.6M |
$262.7M |
| May 2029 |
$26.5M |
$26.4M |
$138K |
$224.6M |
| Apr 2029 |
$26.3M |
$23.5M |
$2.8M |
$221.1M |
| Mar 2029 |
$26.5M |
$28.5M |
$-2.0M |
$214.8M |
| Feb 2029 |
$42.5M |
$21.8M |
$20.7M |
$213.4M |
| Jan 2029 |
$30.8M |
$21.2M |
$9.7M |
$217.4M |
| Dec 2028 |
$25.4M |
$23.0M |
$2.4M |
$218.2M |