10 Sep 2028
Sunday
Process
Balance
$-15.7M
Transfer Budget
1.7M
Wage Budget
40.0M
Annual Wages
$44.3M
Monthly Income
$8.2M
Monthly Expenses
$6.8M
Net Monthly
$1.4M

Income Breakdown

TV Revenue$3.4M
TV Placement Bonus$340K
Matchday Revenue$353K
Sponsorship$0
Merchandising$102K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$5.0M
Staff Wages$37K
Transfer Amortization$0
Debt Interest$95K
Loan Fees (Out)$0
Facility Maintenance$1.6M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Sep 2028 $8.2M $6.8M $1.4M $-12.8M
Aug 2028 $3.2M $4.7M $-1.5M $-14.2M
Jul 2028 $3.1M $4.7M $-1.5M $2.5M
Jun 2028 $5.7M $4.5M $1.2M $4.0M
May 2028 $3.2M $4.6M $-1.4M $2.8M
Apr 2028 $3.3M $4.7M $-1.4M $4.2M
Mar 2028 $3.5M $4.8M $-1.4M $5.6M
Feb 2028 $3.3M $5.0M $-1.7M $7.0M
Jan 2028 $6.9M $5.0M $1.9M $8.7M
Dec 2027 $13.1M $5.3M $7.8M $6.7M
Nov 2027 $10.8M $5.4M $5.3M $-1.1M
Oct 2027 $7.7M $5.8M $1.9M $-6.4M

Sponsorship

No active sponsorship deals