Khimik

Russian Second Division B4

28 May 2028

Sunday

Process

Squad Staff Tactics Finances Academy Schedule Stats Transfers

Balance

$-4.7M

Transfer Budget

0.00

Wage Budget

537.7K

Annual Wages

$1.6M

Monthly Income

$17K

Monthly Expenses

$219K

Net Monthly

$-202K

Income Breakdown

TV Revenue	$10K
Matchday Revenue	$7K
Sponsorship	$0
Merchandising	$686
Prize Money	$0

Expense Breakdown

Player Wages	$136K
Staff Wages	$13K
Facility Maintenance	$70K

Balance History

Income & Expenses

Month	Income	Expenses	Net Monthly	Balance
May 2028	$17K	$219K	$-202K	$-4.5M
Apr 2028	$17K	$223K	$-206K	$-4.3M
Mar 2028	$17K	$302K	$-285K	$-4.1M
Feb 2028	$17K	$220K	$-203K	$-3.8M
Jan 2028	$17K	$393K	$-376K	$-3.6M
Dec 2027	$17K	$230K	$-213K	$-3.2M
Nov 2027	$20K	$255K	$-235K	$-3.0M
Oct 2027	$19K	$387K	$-368K	$-2.8M
Sep 2027	$21K	$262K	$-241K	$-2.4M
Aug 2027	$19K	$250K	$-231K	$-2.2M
Jul 2027	$34K	$209K	$-175K	$-1.9M
Jun 2027	$17K	$214K	$-197K	$-1.8M