Income Breakdown
| TV Revenue | $7.3M |
| TV Placement Bonus | $625K |
| Matchday Revenue | $7.9M |
| Sponsorship | $1.8M |
| Merchandising | $12.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $24K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $17.7M |
| Staff Wages | $44K |
| Transfer Amortization | $656K |
| Debt Interest | $0 |
| Loan Fees (Out) | $57K |
| Facility Maintenance | $4.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$30.4M |
$22.8M |
$7.6M |
$727.3M |
| Oct 2029 |
$30.5M |
$25.8M |
$4.7M |
$719.0M |
| Sep 2029 |
$24.6M |
$24.0M |
$574K |
$713.7M |
| Aug 2029 |
$24.6M |
$20.1M |
$4.5M |
$714.0M |
| Jul 2029 |
$90.3M |
$19.5M |
$70.9M |
$709.6M |
| Jun 2029 |
$47.2M |
$20.5M |
$26.7M |
$657.2M |
| May 2029 |
$35.6M |
$30.8M |
$4.8M |
$630.1M |
| Apr 2029 |
$31.2M |
$22.7M |
$8.5M |
$624.9M |
| Mar 2029 |
$36.5M |
$21.7M |
$14.8M |
$616.1M |
| Feb 2029 |
$53.4M |
$21.5M |
$31.9M |
$601.0M |
| Jan 2029 |
$35.7M |
$20.8M |
$14.9M |
$568.7M |
| Dec 2028 |
$33.5M |
$20.2M |
$13.2M |
$553.4M |