29 May 2029
Tuesday
Process
Balance
$226.0M
Transfer Budget
20.0M
Wage Budget
103.3M
Annual Wages
$59.5M
Monthly Income
$13.4M
Monthly Expenses
$12.0M
Net Monthly
$1.4M

Income Breakdown

TV Revenue$6.1M
TV Placement Bonus$2.2M
Matchday Revenue$223K
Sponsorship$393K
Merchandising$4.3M
Domestic Cup Prize$105K
Continental Prize$0
Parachute Payment$0
Prize Money$0
Loan Fees (In)$0
Owner Investment$0

Expense Breakdown

Player Wages$9.7M
Staff Wages$43K
Transfer Amortization$171K
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$2.1M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
May 2029 $13.4M $12.0M $1.4M $220.6M
Apr 2029 $14.2M $8.5M $5.8M $219.1M
Mar 2029 $13.9M $8.6M $5.3M $213.1M
Feb 2029 $14.0M $7.2M $6.8M $222.8M
Jan 2029 $28.6M $7.0M $21.6M $215.8M
Dec 2028 $13.8M $7.4M $6.4M $194.0M
Nov 2028 $12.9M $7.8M $5.1M $187.4M
Oct 2028 $14.0M $9.0M $5.1M $182.2M
Sep 2028 $13.5M $7.7M $5.9M $177.0M
Aug 2028 $14.4M $8.3M $6.0M $170.9M
Jul 2028 $12.9M $7.0M $5.9M $164.7M
Jun 2028 $12.6M $6.9M $5.7M $158.6M

Sponsorship

Sponsor Annual Income
Riverstone Logistics $2.4M
Riverstone Logistics $2.3M