12 Oct 2029
Friday
Process
Balance
$-680K
Transfer Budget
0.00
Wage Budget
1.8M
Annual Wages
$1.4M
Monthly Income
$233K
Monthly Expenses
$458K
Net Monthly
$-225K

Income Breakdown

TV Revenue$197K
TV Placement Bonus$32K
Matchday Revenue$0
Sponsorship$523
Merchandising$3K
Domestic Cup Prize$0
Continental Prize$0
Parachute Payment$0
Prize Money$0
Loan Fees (In)$0
Owner Investment$0

Expense Breakdown

Player Wages$341K
Staff Wages$6K
Transfer Amortization$2K
Debt Interest$3K
Loan Fees (Out)$0
Facility Maintenance$106K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Oct 2029 $233K $458K $-225K $-736K
Sep 2029 $229K $236K $-6K $-512K
Aug 2029 $232K $249K $-17K $-508K
Jul 2029 $234K $354K $-119K $-493K
Jun 2029 $231K $235K $-4K $-375K
May 2029 $275K $260K $15K $-372K
Apr 2029 $246K $327K $-81K $-388K
Mar 2029 $260K $448K $-188K $-309K
Feb 2029 $296K $320K $-24K $-122K
Jan 2029 $301K $325K $-24K $-99K
Dec 2028 $336K $306K $30K $-77K
Nov 2028 $328K $299K $29K $-108K

Sponsorship

Sponsor Annual Income
Hometown Print $6K