28 Jan 2029
Sunday
Process
Balance
$-13.8M
Transfer Budget
0.00
Wage Budget
20.8M
Annual Wages
$28.9M
Monthly Income
$2.1M
Monthly Expenses
$3.7M
Net Monthly
$-1.6M

Income Breakdown

TV Revenue$1.6M
TV Placement Bonus$0
Matchday Revenue$0
Sponsorship$0
Merchandising$542K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$2.9M
Staff Wages$21K
Transfer Amortization$0
Debt Interest$70K
Loan Fees (Out)$0
Facility Maintenance$145K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Jan 2029 $2.1M $3.7M $-1.6M $-12.9M
Dec 2028 $2.1M $3.0M $-913K $-11.3M
Nov 2028 $2.1M $3.0M $-872K $-10.3M
Oct 2028 $2.2M $3.3M $-1.0M $-9.5M
Sep 2028 $2.2M $2.9M $-690K $-8.4M
Aug 2028 $2.3M $3.5M $-1.3M $-7.8M
Jul 2028 $2.3M $2.2M $63K $-6.5M
Jun 2028 $6.4M $3.3M $3.1M $-6.6M
May 2028 $3.9M $3.6M $315K $-9.6M
Apr 2028 $3.4M $4.1M $-652K $-9.9M
Mar 2028 $3.5M $3.6M $-109K $-9.3M
Feb 2028 $3.9M $3.8M $68K $-9.2M

Sponsorship

No active sponsorship deals