Emirates Club

Emirati Pro League
26 Nov 2027
Friday
Process
Balance
$4.2M
Transfer Budget
4.5M
Wage Budget
22.2M
Annual Wages
$20.3M
Monthly Income
$3.4M
Monthly Expenses
$3.4M
Net Monthly
$-9K

Income Breakdown

TV Revenue$1.8M
TV Placement Bonus$821K
Matchday Revenue$8K
Sponsorship$106K
Merchandising$661K
Domestic Cup Prize$0
Continental Prize$0
Parachute Payment$0
Prize Money$0
Loan Fees (In)$0
Owner Investment$0

Expense Breakdown

Player Wages$2.5M
Staff Wages$58K
Transfer Amortization$111K
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$726K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Nov 2027 $3.4M $3.4M $-9K $3.9M
Oct 2027 $3.4M $3.5M $-113K $3.8M
Sep 2027 $2.7M $3.9M $-1.1M $3.8M
Aug 2027 $2.8M $2.4M $404K $5.1M
Jul 2027 $2.8M $2.2M $593K $5.4M
Jun 2027 $3.3M $2.7M $558K $6.2M
May 2027 $2.8M $2.5M $331K $7.8M
Apr 2027 $2.8M $2.1M $756K $7.6M
Mar 2027 $2.9M $2.6M $282K $6.8M
Feb 2027 $3.1M $2.6M $452K $6.5M
Jan 2027 $3.0M $2.5M $501K $6.0M
Dec 2026 $2.9M $2.5M $433K $5.5M

Sponsorship

Sponsor Annual Income
Riverstone Logistics $668K
Riverstone Logistics $607K