1 Nov 2029
Thursday
Process
Balance
$718.8M
Transfer Budget
20.0M
Wage Budget
244.1M
Annual Wages
$119.3M
Monthly Income
$30.3M
Monthly Expenses
$18.6M
Net Monthly
$11.7M

Income Breakdown

TV Revenue$6.8M
TV Placement Bonus$3.1M
Matchday Revenue$3.2M
Sponsorship$6.7M
Merchandising$9.5M
Domestic Cup Prize$889K
Continental Prize$0
Parachute Payment$0
Prize Money$0
Loan Fees (In)$0
Owner Investment$0

Expense Breakdown

Player Wages$13.7M
Staff Wages$48K
Transfer Amortization$281K
Debt Interest$0
Loan Fees (Out)$283K
Facility Maintenance$4.3M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Oct 2029 $30.3M $18.6M $11.7M $710.5M
Sep 2029 $29.5M $17.4M $12.1M $704.1M
Aug 2029 $26.3M $17.6M $8.7M $696.8M
Jul 2029 $28.7M $16.6M $12.1M $693.2M
Jun 2029 $31.2M $16.3M $14.9M $685.1M
May 2029 $30.0M $18.5M $11.5M $673.3M
Apr 2029 $30.5M $17.4M $13.1M $664.1M
Mar 2029 $28.1M $17.0M $11.1M $652.8M
Feb 2029 $27.1M $15.3M $11.9M $645.2M
Jan 2029 $55.2M $14.9M $40.3M $634.4M
Dec 2028 $27.8M $15.0M $12.9M $596.4M
Nov 2028 $31.0M $15.0M $16.0M $583.3M

Sponsorship

Sponsor Annual Income
Meridian Group $35.0M
Atlas Capital $32.2M
Meridian Group $13.3M