13 Aug 2029
Monday
Process
Balance
$-4.2M
Transfer Budget
477.6K
Wage Budget
39.1M
Annual Wages
$39.8M
Monthly Income
$2.9M
Monthly Expenses
$3.6M
Net Monthly
$-651K

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)$74K

Expense Breakdown

Player Wages$3.4M
Staff Wages$7K
Transfer Amortization$32K
Debt Interest$21K
Loan Fees (Out)$0
Facility Maintenance$135K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Aug 2029 $2.9M $3.6M $-651K $-2.6M
Jul 2029 $2.5M $3.5M $-961K $-2.0M
Jun 2029 $2.0M $4.3M $-2.3M $-1.1M
May 2029 $2.3M $4.9M $-2.6M $1.2M
Apr 2029 $2.3M $5.7M $-3.4M $3.8M
Mar 2029 $2.3M $4.6M $-2.3M $7.1M
Feb 2029 $2.0M $4.5M $-2.5M $9.3M
Jan 2029 $2.2M $4.6M $-2.4M $12.2M
Dec 2028 $2.1M $4.9M $-2.8M $14.6M
Nov 2028 $2.4M $4.6M $-2.2M $17.4M
Oct 2028 $4.3M $4.7M $-405K $19.6M
Sep 2028 $2.1M $4.6M $-2.6M $20.0M

Sponsorship

No active sponsorship deals