17 Dec 2028
Sunday
Process
Balance
$508K
Transfer Budget
0.00
Wage Budget
16.0M
Annual Wages
$16.1M
Monthly Income
$2.2M
Monthly Expenses
$1.9M
Net Monthly
$332K

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)$0

Expense Breakdown

Player Wages$1.7M
Staff Wages$33K
Transfer Amortization$39K
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$165K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Dec 2028 $2.2M $1.9M $332K $584K
Nov 2028 $2.2M $2.6M $-376K $214K
Oct 2028 $2.2M $2.5M $-294K $551K
Sep 2028 $2.0M $2.1M $-127K $806K
Aug 2028 $2.0M $2.0M $52K $894K
Jul 2028 $2.0M $2.0M $24K $804K
Jun 2028 $2.2M $2.2M $16K $741K
May 2028 $2.1M $2.0M $113K $687K
Apr 2028 $2.0M $2.3M $-249K $536K
Mar 2028 $2.2M $2.2M $-18K $746K
Feb 2028 $2.2M $2.3M $-86K $725K
Jan 2028 $2.2M $2.3M $-57K $773K

Sponsorship

No active sponsorship deals