9 Mar 2033
Wednesday
Process
Balance
$858.3M
Transfer Budget
120.7M
Wage Budget
450.6M
Annual Wages
$322.2M
Monthly Income
$64.2M
Monthly Expenses
$75.4M
Net Monthly
$-11.3M

Income Breakdown

TV Revenue$6.6M
TV Placement Bonus$3.1M
Matchday Revenue$26.2M
Sponsorship$10.3M
Merchandising$18.0M
Domestic Cup Prize$0
Continental Prize$0
Parachute Payment$0
Prize Money$0
Loan Fees (In)$0
Owner Investment$0

Expense Breakdown

Player Wages$54.2M
Staff Wages$26K
Transfer Amortization$12.4M
Debt Interest$0
Loan Fees (Out)$123K
Facility Maintenance$8.6M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Mar 2033 $64.2M $75.4M $-11.3M $847.5M
Feb 2033 $63.2M $65.9M $-2.7M $846.3M
Jan 2033 $60.6M $61.5M $-952K $871.7M
Dec 2032 $47.9M $62.5M $-14.7M $860.7M
Nov 2032 $371.6M $58.9M $312.7M $860.8M
Oct 2032 $42.9M $60.4M $-17.5M $533.5M
Sep 2032 $43.9M $48.3M $-4.4M $536.5M
Aug 2032 $39.4M $51.3M $-11.9M $673.7M
Jul 2032 $43.3M $58.0M $-14.7M $671.2M
Jun 2032 $77.6M $55.7M $21.9M $728.8M
May 2032 $50.0M $56.0M $-6.0M $690.6M
Apr 2032 $49.0M $55.1M $-6.1M $680.2M

Sponsorship

Sponsor Annual Income
Meridian Group $40.4M
Atlas Capital $42.2M
Vanguard Industries $40.5M