5 Nov 2028
Sunday
Process
Balance
$6.7M
Transfer Budget
11.6M
Wage Budget
28.7M
Annual Wages
$25.4M
Monthly Income
$3.5M
Monthly Expenses
$4.3M
Net Monthly
$-779K

Income Breakdown

TV Revenue$2.1M
TV Placement Bonus$0
Matchday Revenue$1.2M
Sponsorship$0
Merchandising$140K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$2.8M
Staff Wages$36K
Transfer Amortization$0
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$1.4M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Nov 2028 $3.5M $4.3M $-779K $7.2M
Oct 2028 $2.6M $4.5M $-1.9M $7.9M
Sep 2028 $3.1M $4.5M $-1.4M $9.9M
Aug 2028 $3.1M $3.2M $-169K $11.3M
Jul 2028 $4.9M $3.7M $1.2M $11.5M
Jun 2028 $3.2M $3.9M $-771K $10.3M
May 2028 $4.5M $4.1M $401K $11.0M
Apr 2028 $4.5M $3.6M $866K $10.6M
Mar 2028 $4.4M $3.5M $937K $9.8M
Feb 2028 $3.5M $3.5M $49K $8.8M
Jan 2028 $3.9M $3.4M $424K $8.8M
Dec 2027 $4.8M $3.4M $1.4M $8.4M

Sponsorship

No active sponsorship deals