8 Jul 2028
Saturday
Process
Balance
$43.9M
Transfer Budget
4.2M
Wage Budget
21.1M
Annual Wages
$15.4M
Monthly Income
$3.3M
Monthly Expenses
$2.1M
Net Monthly
$1.1M

Income Breakdown

TV Revenue$3.2M
TV Placement Bonus$0
Matchday Revenue$0
Sponsorship$0
Merchandising$106K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$1.2M
Staff Wages$50K
Transfer Amortization$6K
Debt Interest$0
Loan Fees (Out)$93K
Facility Maintenance$788K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Jul 2028 $3.3M $2.1M $1.1M $43.6M
Jun 2028 $7.5M $2.0M $5.5M $42.5M
May 2028 $3.2M $2.0M $1.2M $37.0M
Apr 2028 $3.3M $2.0M $1.3M $35.8M
Mar 2028 $4.0M $2.1M $1.9M $34.5M
Feb 2028 $4.0M $2.2M $1.8M $32.6M
Jan 2028 $4.9M $2.1M $2.8M $30.8M
Dec 2027 $4.6M $2.1M $2.5M $28.0M
Nov 2027 $4.0M $2.2M $1.9M $25.5M
Oct 2027 $3.4M $2.8M $564K $23.7M
Sep 2027 $3.4M $2.1M $1.3M $23.1M
Aug 2027 $4.1M $1.8M $2.2M $21.8M

Sponsorship

No active sponsorship deals