22 Oct 2028
Sunday
Process
Balance
$-40.8M
Transfer Budget
0.00
Wage Budget
7.7M
Annual Wages
$15.7M
Monthly Income
$2.1M
Monthly Expenses
$3.5M
Net Monthly
$-1.4M

Income Breakdown

TV Revenue$1.8M
TV Placement Bonus$0
Matchday Revenue$110K
Sponsorship$0
Merchandising$140K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$1.7M
Staff Wages$12K
Transfer Amortization$0
Debt Interest$582K
Loan Fees (Out)$0
Facility Maintenance$1.2M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Oct 2028 $2.1M $3.5M $-1.4M $-39.7M
Sep 2028 $2.4M $5.1M $-2.6M $-38.3M
Aug 2028 $2.4M $3.0M $-628K $-35.7M
Jul 2028 $2.4M $3.0M $-649K $-35.0M
Jun 2028 $3.4M $3.1M $318K $-34.4M
May 2028 $2.4M $3.0M $-688K $-34.7M
Apr 2028 $2.5M $3.1M $-566K $-34.0M
Mar 2028 $2.2M $3.4M $-1.1M $-33.4M
Feb 2028 $2.3M $3.4M $-1.1M $-32.3M
Jan 2028 $2.5M $4.9M $-2.4M $-31.2M
Dec 2027 $2.5M $3.3M $-797K $-28.8M
Nov 2027 $2.5M $3.4M $-913K $-28.0M

Sponsorship

No active sponsorship deals