10 Sep 2028
Sunday
Process
Balance
$-21.2M
Transfer Budget
0.00
Wage Budget
25.4M
Annual Wages
$13.8M
Monthly Income
$2.2M
Monthly Expenses
$2.8M
Net Monthly
$-612K

Income Breakdown

TV Revenue$2.1M
TV Placement Bonus$0
Matchday Revenue$0
Sponsorship$0
Merchandising$140K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$1.6M
Staff Wages$18K
Transfer Amortization$0
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$1.2M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Sep 2028 $2.2M $2.8M $-612K $-20.7M
Aug 2028 $2.2M $2.3M $-143K $10.0M
Jul 2028 $22.2M $2.4M $19.7M $10.1M
Jun 2028 $2.8M $2.4M $398K $-9.6M
May 2028 $2.1M $2.5M $-319K $-10.0M
Apr 2028 $2.5M $2.5M $-28K $-9.7M
Mar 2028 $2.3M $2.6M $-261K $-9.7M
Feb 2028 $2.4M $2.7M $-211K $-9.4M
Jan 2028 $2.3M $2.9M $-621K $-9.2M
Dec 2027 $2.3M $2.5M $-189K $-8.6M
Nov 2027 $2.3M $2.5M $-267K $-8.4M
Oct 2027 $2.2M $2.9M $-795K $-8.1M

Sponsorship

No active sponsorship deals