28 Jan 2029
Sunday
Process
Balance
$-9.0M
Transfer Budget
0.00
Wage Budget
18.5M
Annual Wages
$35.2M
Monthly Income
$3.2M
Monthly Expenses
$4.4M
Net Monthly
$-1.2M

Income Breakdown

TV Revenue$1.7M
TV Placement Bonus$0
Matchday Revenue$0
Sponsorship$0
Merchandising$486K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$962K

Expense Breakdown

Player Wages$3.7M
Staff Wages$30K
Transfer Amortization$0
Debt Interest$45K
Loan Fees (Out)$0
Facility Maintenance$155K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Jan 2029 $3.2M $4.4M $-1.2M $-7.9M
Dec 2028 $2.9M $3.7M $-875K $-6.8M
Nov 2028 $2.9M $3.7M $-868K $-5.9M
Oct 2028 $2.8M $4.4M $-1.6M $-5.0M
Sep 2028 $2.2M $2.1M $99K $-3.4M
Aug 2028 $2.5M $1.8M $714K $-3.5M
Jul 2028 $2.2M $2.0M $207K $-4.2M
Jun 2028 $2.2M $2.6M $-383K $-4.5M
May 2028 $2.1M $3.2M $-1.1M $-4.1M
Apr 2028 $2.2M $2.5M $-299K $-3.0M
Mar 2028 $2.2M $2.5M $-296K $-2.7M
Feb 2028 $2.2M $2.7M $-486K $-2.4M

Sponsorship

No active sponsorship deals