13 Aug 2029
Monday
Process
Balance
$10.5M
Transfer Budget
58.8K
Wage Budget
31.3M
Annual Wages
$32.7M
Monthly Income
$3.6M
Monthly Expenses
$4.6M
Net Monthly
$-994K

Income Breakdown

TV Revenue$3.4M
TV Placement Bonus$0
Matchday Revenue$0
Sponsorship$0
Merchandising$211K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$3.7M
Staff Wages$21K
Transfer Amortization$73K
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$753K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Aug 2029 $3.6M $4.6M $-994K $11.2M
Jul 2029 $3.9M $4.8M $-876K $12.1M
Jun 2029 $3.6M $4.6M $-992K $12.9M
May 2029 $3.6M $5.4M $-1.8M $13.9M
Apr 2029 $3.9M $4.8M $-850K $15.5M
Mar 2029 $3.5M $3.3M $239K $16.3M
Feb 2029 $6.4M $3.3M $3.1M $16.0M
Jan 2029 $6.0M $3.5M $2.6M $13.5M
Dec 2028 $3.5M $4.9M $-1.4M $10.8M
Nov 2028 $3.8M $4.4M $-582K $12.2M
Oct 2028 $3.5M $5.7M $-2.2M $12.7M
Sep 2028 $3.5M $4.3M $-756K $14.9M

Sponsorship

No active sponsorship deals