5 Nov 2028
Sunday
Process
Balance
$-50.5M
Transfer Budget
0.00
Wage Budget
20.5M
Annual Wages
$40.7M
Monthly Income
$4.0M
Monthly Expenses
$6.0M
Net Monthly
$-2.0M

Income Breakdown

TV Revenue$2.3M
TV Placement Bonus$0
Matchday Revenue$1.6M
Sponsorship$0
Merchandising$140K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$3.5M
Staff Wages$57K
Transfer Amortization$0
Debt Interest$701K
Loan Fees (Out)$67K
Facility Maintenance$1.6M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Nov 2028 $4.0M $6.0M $-2.0M $-47.7M
Oct 2028 $3.1M $6.5M $-3.4M $-45.8M
Sep 2028 $2.9M $6.9M $-4.0M $-42.3M
Aug 2028 $2.9M $4.7M $-1.8M $-18.1M
Jul 2028 $3.1M $4.3M $-1.2M $-16.3M
Jun 2028 $4.7M $4.3M $429K $-15.1M
May 2028 $2.8M $4.2M $-1.4M $-15.5M
Apr 2028 $3.5M $4.4M $-837K $-14.1M
Mar 2028 $3.5M $4.8M $-1.3M $-13.2M
Feb 2028 $35.8M $5.5M $30.3M $-11.9M
Jan 2028 $3.1M $7.3M $-4.2M $-42.2M
Dec 2027 $3.0M $5.3M $-2.3M $-38.1M

Sponsorship

No active sponsorship deals