10 Dec 2028
Sunday
Process
Balance
$24.5M
Transfer Budget
7.8M
Wage Budget
68.2M
Annual Wages
$60.2M
Monthly Income
$11.3M
Monthly Expenses
$9.6M
Net Monthly
$1.7M

Income Breakdown

TV Revenue$3.3M
TV Placement Bonus$333K
Matchday Revenue$771K
Sponsorship$0
Merchandising$102K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$7.2M
Staff Wages$49K
Transfer Amortization$517K
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$1.8M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Dec 2028 $11.3M $9.6M $1.7M $27.0M
Nov 2028 $11.5M $8.5M $3.0M $24.8M
Oct 2028 $8.8M $10.3M $-1.4M $21.3M
Sep 2028 $26.2M $7.0M $19.3M $22.3M
Aug 2028 $3.5M $6.3M $-2.8M $29.9M
Jul 2028 $3.8M $6.6M $-2.8M $32.7M
Jun 2028 $7.7M $6.1M $1.5M $35.5M
May 2028 $3.5M $6.4M $-2.9M $33.9M
Apr 2028 $4.2M $6.3M $-2.1M $36.9M
Mar 2028 $54.6M $6.4M $48.2M $39.0M
Feb 2028 $3.8M $6.5M $-2.8M $-9.2M
Jan 2028 $4.4M $6.6M $-2.2M $-6.4M

Sponsorship

No active sponsorship deals