Javor-Matis

Serbian SuperLeague

4 Jun 2033

Saturday

Process

Squad Staff Tactics Finances Scouting Academy Schedule Stats Transfers

Balance

$-171.9M

Transfer Budget

0.00

Wage Budget

405.9K

Annual Wages

$20.6M

Monthly Income

$3.1M

Monthly Expenses

$5.6M

Net Monthly

$-2.5M

Income Breakdown

TV Revenue	$3.0M
TV Placement Bonus	$0
Matchday Revenue	$0
Sponsorship	$0
Merchandising	$89K
Domestic Cup Prize	$0
Continental Prize	$0
Prize Money	$8K
Loan Fees (In)	$0

Expense Breakdown

Player Wages	$1.8M
Staff Wages	$0
Transfer Amortization	$0
Debt Interest	$2.5M
Loan Fees (Out)	$0
Facility Maintenance	$1.3M

Balance History

Income & Expenses

Month	Income	Expenses	Net Monthly	Balance
Jun 2033	$3.1M	$5.6M	$-2.5M	$-168.6M
May 2033	$2.3M	$6.1M	$-3.8M	$-166.2M
Apr 2033	$2.3M	$5.9M	$-3.6M	$-162.3M
Mar 2033	$2.3M	$6.0M	$-3.6M	$-158.7M
Feb 2033	$2.4M	$6.1M	$-3.7M	$-155.1M
Jan 2033	$2.3M	$13.0M	$-10.6M	$-151.4M
Dec 2032	$2.3M	$6.0M	$-3.6M	$-140.7M
Nov 2032	$2.3M	$5.8M	$-3.5M	$-137.1M
Oct 2032	$2.3M	$6.0M	$-3.7M	$-133.6M
Sep 2032	$2.3M	$5.8M	$-3.5M	$-130.0M
Aug 2032	$2.3M	$5.3M	$-3.0M	$-126.5M
Jul 2032	$2.3M	$4.9M	$-2.5M	$-123.5M