5 Nov 2028
Sunday
Process
Balance
$-8.5M
Transfer Budget
0.00
Wage Budget
10.8M
Annual Wages
$18.1M
Monthly Income
$2.7M
Monthly Expenses
$3.2M
Net Monthly
$-503K

Income Breakdown

TV Revenue$1.7M
TV Placement Bonus$0
Matchday Revenue$822K
Sponsorship$0
Merchandising$140K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$1.8M
Staff Wages$12K
Transfer Amortization$2K
Debt Interest$46K
Loan Fees (Out)$0
Facility Maintenance$1.3M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Nov 2028 $2.7M $3.2M $-503K $-8.0M
Oct 2028 $23.0M $4.0M $19.0M $-7.5M
Sep 2028 $2.2M $4.1M $-1.8M $-26.6M
Aug 2028 $2.5M $3.2M $-696K $-24.7M
Jul 2028 $3.3M $3.3M $18K $-24.1M
Jun 2028 $2.3M $3.1M $-825K $-24.1M
May 2028 $3.1M $3.5M $-401K $-23.3M
Apr 2028 $3.4M $3.6M $-223K $-22.9M
Mar 2028 $3.3M $3.6M $-370K $-22.6M
Feb 2028 $3.4M $3.6M $-198K $-22.3M
Jan 2028 $3.9M $4.7M $-734K $-22.1M
Dec 2027 $4.6M $3.7M $887K $-21.3M

Sponsorship

No active sponsorship deals