12 Nov 2028
Sunday
Process
Balance
$73.1M
Transfer Budget
3.9M
Wage Budget
47.9M
Annual Wages
$41.8M
Monthly Income
$10.0M
Monthly Expenses
$6.2M
Net Monthly
$3.8M

Income Breakdown

TV Revenue$4.6M
TV Placement Bonus$927K
Matchday Revenue$524K
Sponsorship$0
Merchandising$88K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$3.9M
Staff Wages$40K
Transfer Amortization$171K
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$2.1M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Nov 2028 $10.0M $6.2M $3.8M $72.1M
Oct 2028 $9.3M $6.7M $2.6M $68.1M
Sep 2028 $10.4M $7.0M $3.4M $65.3M
Aug 2028 $44.8M $6.4M $38.4M $61.8M
Jul 2028 $7.1M $7.5M $-393K $31.6M
Jun 2028 $7.0M $6.1M $904K $31.9M
May 2028 $7.2M $7.1M $100K $31.0M
Apr 2028 $8.7M $6.0M $2.8M $30.9M
Mar 2028 $6.9M $5.1M $1.8M $28.2M
Feb 2028 $5.7M $5.1M $556K $26.4M
Jan 2028 $15.2M $4.8M $10.4M $25.8M
Dec 2027 $8.4M $6.2M $2.2M $15.4M

Sponsorship

No active sponsorship deals