10 Sep 2028
Sunday
Process
Balance
$110K
Transfer Budget
3.4M
Wage Budget
26.7M
Annual Wages
$18.6M
Monthly Income
$3.0M
Monthly Expenses
$3.5M
Net Monthly
$-516K

Income Breakdown

TV Revenue$2.4M
TV Placement Bonus$242K
Matchday Revenue$0
Sponsorship$0
Merchandising$55K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$2.1M
Staff Wages$24K
Transfer Amortization$0
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$1.4M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Sep 2028 $3.0M $3.5M $-516K $606K
Aug 2028 $3.0M $3.2M $-250K $1.1M
Jul 2028 $3.2M $3.2M $-4K $1.4M
Jun 2028 $6.3M $2.9M $3.4M $1.4M
May 2028 $3.5M $3.2M $225K $-2.0M
Apr 2028 $3.3M $3.2M $112K $-2.2M
Mar 2028 $3.6M $3.1M $471K $-2.4M
Feb 2028 $3.2M $3.1M $125K $-2.8M
Jan 2028 $3.5M $3.1M $406K $-3.0M
Dec 2027 $3.3M $3.3M $-32K $-3.4M
Nov 2027 $3.3M $3.0M $350K $-3.3M
Oct 2027 $3.2M $3.2M $-37K $-3.7M

Sponsorship

No active sponsorship deals