Melbourne City

Australian A-League
7 Nov 2029
Wednesday
Process
Balance
$56.3M
Transfer Budget
16.2M
Wage Budget
42.0M
Annual Wages
$24.8M
Monthly Income
$5.1M
Monthly Expenses
$3.5M
Net Monthly
$1.6M

Income Breakdown

TV Revenue$2.4M
TV Placement Bonus$1.1M
Matchday Revenue$0
Sponsorship$34K
Merchandising$1.5M
Domestic Cup Prize$0
Continental Prize$0
Parachute Payment$0
Prize Money$0
Loan Fees (In)$0
Owner Investment$0

Expense Breakdown

Player Wages$2.2M
Staff Wages$8K
Transfer Amortization$124K
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$1.1M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Nov 2029 $5.1M $3.5M $1.6M $55.1M
Oct 2029 $5.1M $3.3M $1.7M $78.7M
Sep 2029 $5.2M $3.2M $2.0M $76.9M
Aug 2029 $5.2M $3.3M $1.9M $74.8M
Jul 2029 $5.3M $3.1M $2.2M $72.8M
Jun 2029 $7.9M $3.1M $4.8M $73.3M
May 2029 $5.5M $4.1M $1.4M $68.4M
Apr 2029 $5.8M $3.3M $2.5M $66.9M
Mar 2029 $5.6M $3.3M $2.3M $64.3M
Feb 2029 $5.3M $3.5M $1.8M $61.9M
Jan 2029 $5.4M $3.3M $2.1M $60.1M
Dec 2028 $5.2M $3.5M $1.6M $57.9M

Sponsorship

Sponsor Annual Income
Hometown Print $210K
Greenfield Foods $197K