10 Jan 2030
Thursday
Process
Balance
$421.4M
Transfer Budget
57.8M
Wage Budget
147.3M
Annual Wages
$96.6M
Monthly Income
$24.6M
Monthly Expenses
$13.4M
Net Monthly
$11.3M

Income Breakdown

TV Revenue$6.5M
TV Placement Bonus$2.3M
Matchday Revenue$1.5M
Sponsorship$2.6M
Merchandising$6.8M
Domestic Cup Prize$0
Continental Prize$4.4M
Parachute Payment$0
Prize Money$0
Loan Fees (In)$56K
Owner Investment$0

Expense Breakdown

Player Wages$9.7M
Staff Wages$18K
Transfer Amortization$659K
Debt Interest$0
Loan Fees (Out)$12K
Facility Maintenance$2.9M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Jan 2030 $24.6M $13.4M $11.3M $414.1M
Dec 2029 $29.5M $13.4M $16.1M $402.2M
Nov 2029 $29.5M $13.2M $16.4M $385.4M
Oct 2029 $24.3M $13.0M $11.3M $368.4M
Sep 2029 $37.6M $14.0M $23.6M $356.5M
Aug 2029 $19.7M $11.4M $8.2M $332.2M
Jul 2029 $18.3M $14.1M $4.2M $323.3M
Jun 2029 $29.9M $11.0M $18.9M $318.5M
May 2029 $18.6M $11.4M $7.3M $298.9M
Apr 2029 $18.6M $11.8M $6.8M $290.9M
Mar 2029 $18.4M $12.0M $6.4M $283.5M
Feb 2029 $18.1M $11.3M $6.8M $276.4M

Sponsorship

Sponsor Annual Income
Meridian Group $8.4M
Atlas Capital $10.4M
Atlas Capital $11.9M