28 Jan 2029
Sunday
Process
Balance
$-18.5M
Transfer Budget
895.0K
Wage Budget
15.4M
Annual Wages
$25.0M
Monthly Income
$2.1M
Monthly Expenses
$4.0M
Net Monthly
$-2.0M

Income Breakdown

TV Revenue$1.6M
TV Placement Bonus$0
Matchday Revenue$0
Sponsorship$0
Merchandising$426K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$2.7M
Staff Wages$29K
Transfer Amortization$44K
Debt Interest$178K
Loan Fees (Out)$0
Facility Maintenance$175K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Jan 2029 $2.1M $4.0M $-2.0M $-19.4M
Dec 2028 $2.4M $2.8M $-440K $-17.5M
Nov 2028 $2.1M $2.9M $-784K $-17.1M
Oct 2028 $2.4M $2.9M $-549K $-16.3M
Sep 2028 $1.9M $3.2M $-1.3M $-15.8M
Aug 2028 $1.9M $5.1M $-3.2M $-14.6M
Jul 2028 $1.9M $2.3M $-449K $-11.5M
Jun 2028 $2.1M $2.4M $-386K $-11.0M
May 2028 $2.1M $2.8M $-732K $-10.7M
Apr 2028 $2.1M $2.6M $-530K $-10.0M
Mar 2028 $2.1M $2.6M $-486K $-9.5M
Feb 2028 $1.9M $2.7M $-839K $-9.1M

Sponsorship

No active sponsorship deals