Slaven Belupo

Croatian Prva HNL
8 Mar 2029
Thursday
Process
Balance
$71.1M
Transfer Budget
15.0M
Wage Budget
48.8M
Annual Wages
$35.3M
Monthly Income
$6.3M
Monthly Expenses
$4.1M
Net Monthly
$2.2M

Income Breakdown

TV Revenue$4.3M
TV Placement Bonus$848K
Matchday Revenue$0
Sponsorship$53K
Merchandising$1.1M
Domestic Cup Prize$0
Continental Prize$0
Parachute Payment$0
Prize Money$0
Loan Fees (In)$16K
Owner Investment$0

Expense Breakdown

Player Wages$3.0M
Staff Wages$23K
Transfer Amortization$88K
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$1.1M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Mar 2029 $6.3M $4.1M $2.2M $69.0M
Feb 2029 $6.3M $4.6M $1.7M $66.7M
Jan 2029 $6.6M $4.5M $2.1M $65.0M
Dec 2028 $6.3M $4.6M $1.7M $62.7M
Nov 2028 $6.5M $4.2M $2.3M $61.0M
Oct 2028 $6.9M $4.6M $2.4M $58.5M
Sep 2028 $6.1M $4.4M $1.7M $56.1M
Aug 2028 $6.0M $5.0M $1.0M $54.3M
Jul 2028 $8.5M $5.0M $3.5M $53.2M
Jun 2028 $8.5M $3.8M $4.6M $50.0M
May 2028 $5.9M $4.8M $1.1M $45.2M
Apr 2028 $7.1M $3.9M $3.2M $44.0M

Sponsorship

Sponsor Annual Income
Westside Builders $321K
Hometown Print $319K