8 Jul 2029
Sunday
Process
Balance
$617K
Transfer Budget
0.00
Wage Budget
8.9M
Annual Wages
$10.6M
Monthly Income
$2.1M
Monthly Expenses
$2.1M
Net Monthly
$17K

Income Breakdown

TV Revenue$1.7M
TV Placement Bonus$0
Matchday Revenue$0
Sponsorship$0
Merchandising$172K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$254K
Loan Fees (In)$0

Expense Breakdown

Player Wages$1.4M
Staff Wages$13K
Transfer Amortization$6K
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$629K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Jul 2029 $2.1M $2.1M $17K $803K
Jun 2029 $1.3M $1.5M $-109K $780K
May 2029 $1.3M $1.0M $323K $883K
Apr 2029 $1.4M $1.5M $-111K $553K
Mar 2029 $1.5M $1.8M $-297K $658K
Feb 2029 $1.7M $1.6M $123K $949K
Jan 2029 $1.7M $1.6M $141K $820K
Dec 2028 $1.7M $1.6M $113K $672K
Nov 2028 $1.6M $1.6M $32K $553K
Oct 2028 $1.6M $1.8M $-120K $515K
Sep 2028 $1.2M $1.2M $7K $628K
Aug 2028 $1.3M $1.8M $-443K $614K

Sponsorship

No active sponsorship deals