29 Jun 2028
Thursday
Process
Balance
$381.5M
Transfer Budget
147.1M
Wage Budget
187.3M
Annual Wages
$108.5M
Monthly Income
$26.2M
Monthly Expenses
$12.2M
Net Monthly
$14.0M

Income Breakdown

TV Revenue$4.7M
TV Placement Bonus$453K
Matchday Revenue$1.7M
Sponsorship$2.5M
Merchandising$10.1M
Domestic Cup Prize$0
Continental Prize$0
Parachute Payment$4.5M
Prize Money$2.3M
Loan Fees (In)$0
Owner Investment$0

Expense Breakdown

Player Wages$8.7M
Staff Wages$93K
Transfer Amortization$342K
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$3.0M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Jun 2028 $26.2M $12.2M $14.0M $319.3M
May 2028 $19.7M $13.1M $6.6M $304.9M
Apr 2028 $19.7M $13.3M $6.4M $298.0M
Mar 2028 $20.4M $14.3M $6.2M $291.2M
Feb 2028 $140.6M $18.5M $122.0M $284.7M
Jan 2028 $19.6M $13.1M $6.5M $162.3M
Dec 2027 $19.3M $13.9M $5.4M $155.5M
Nov 2027 $18.4M $13.1M $5.3M $149.8M
Oct 2027 $17.8M $13.5M $4.4M $144.1M
Sep 2027 $23.5M $14.3M $9.1M $139.4M
Aug 2027 $23.4M $12.4M $11.0M $138.9M
Jul 2027 $35.5M $13.9M $21.6M $129.8M

Sponsorship

Sponsor Annual Income
Atlas Capital $9.9M
Meridian Group $11.6M
Meridian Group $8.6M