Income Breakdown
| TV Revenue | $786K |
| TV Placement Bonus | $329K |
| Matchday Revenue | $7.3M |
| Sponsorship | $2.0M |
| Merchandising | $13.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.2M |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $17.9M |
| Staff Wages | $64K |
| Transfer Amortization | $3.9M |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $4.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2029 |
$28.3M |
$25.9M |
$2.4M |
$493.5M |
| Oct 2029 |
$21.1M |
$23.3M |
$-2.3M |
$487.2M |
| Sep 2029 |
$26.5M |
$20.3M |
$6.3M |
$485.6M |
| Aug 2029 |
$26.9M |
$18.8M |
$8.1M |
$525.6M |
| Jul 2029 |
$23.5M |
$21.8M |
$1.8M |
$514.7M |
| Jun 2029 |
$35.4M |
$17.9M |
$17.4M |
$533.6M |
| May 2029 |
$30.6M |
$18.3M |
$12.3M |
$513.7M |
| Apr 2029 |
$34.7M |
$20.4M |
$14.2M |
$498.8M |
| Mar 2029 |
$35.0M |
$18.7M |
$16.3M |
$482.1M |
| Feb 2029 |
$50.5M |
$22.7M |
$27.8M |
$463.3M |
| Jan 2029 |
$39.0M |
$19.2M |
$19.8M |
$435.3M |
| Dec 2028 |
$30.3M |
$18.5M |
$11.9M |
$413.1M |