29 May 2029
Tuesday
Process
Balance
$276.0M
Transfer Budget
20.0M
Wage Budget
84.7M
Annual Wages
$56.7M
Monthly Income
$12.8M
Monthly Expenses
$8.7M
Net Monthly
$4.1M

Income Breakdown

TV Revenue$6.0M
TV Placement Bonus$2.7M
Matchday Revenue$192K
Sponsorship$434K
Merchandising$3.4M
Domestic Cup Prize$105K
Continental Prize$0
Parachute Payment$0
Prize Money$0
Loan Fees (In)$0
Owner Investment$0

Expense Breakdown

Player Wages$6.7M
Staff Wages$34K
Transfer Amortization$60K
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$1.9M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
May 2029 $12.8M $8.7M $4.1M $270.4M
Apr 2029 $13.0M $7.7M $5.2M $266.2M
Mar 2029 $12.2M $7.4M $4.9M $260.9M
Feb 2029 $25.0M $9.0M $16.0M $271.4M
Jan 2029 $26.2M $9.2M $17.0M $255.3M
Dec 2028 $11.6M $7.2M $4.4M $239.1M
Nov 2028 $11.5M $8.1M $3.4M $234.7M
Oct 2028 $11.6M $9.8M $1.9M $231.2M
Sep 2028 $11.9M $7.5M $4.4M $229.3M
Aug 2028 $13.4M $7.4M $6.0M $224.8M
Jul 2028 $16.5M $7.1M $9.4M $218.8M
Jun 2028 $13.2M $7.1M $6.1M $209.3M

Sponsorship

Sponsor Annual Income
Beacon Telecom $2.7M
Beacon Telecom $2.5M