11 Feb 2029
Sunday
Process
Balance
$541K
Transfer Budget
17.7M
Wage Budget
95.4M
Annual Wages
$55.2M
Monthly Income
$-787K
Monthly Expenses
$6.0M
Net Monthly
$-6.8M

Income Breakdown

TV Revenue$5.5M
TV Placement Bonus$0
Matchday Revenue$241K
Sponsorship$0
Merchandising$295K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$213K

Expense Breakdown

Player Wages$4.1M
Staff Wages$44K
Transfer Amortization$102K
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$1.9M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Feb 2029 $-787K $6.0M $-6.8M $4.6M
Jan 2029 $6.5M $5.9M $569K $49.0M
Dec 2028 $6.2M $6.4M $-188K $48.3M
Nov 2028 $5.6M $5.8M $-160K $48.4M
Oct 2028 $5.5M $6.3M $-778K $48.4M
Sep 2028 $3.7M $5.3M $-1.6M $49.1M
Aug 2028 $5.6M $5.5M $111K $55.7M
Jul 2028 $5.7M $5.6M $19K $55.5M
Jun 2028 $19.5M $5.3M $14.3M $55.5M
May 2028 $5.8M $5.6M $190K $41.3M
Apr 2028 $6.1M $5.4M $656K $41.1M
Mar 2028 $6.3M $5.4M $908K $40.4M

Sponsorship

No active sponsorship deals