3 Jun 2029
Sunday
Process
Balance
$-6.3M
Transfer Budget
0.00
Wage Budget
4.7M
Annual Wages
$7.7M
Monthly Income
$1.8M
Monthly Expenses
$894K
Net Monthly
$876K

Income Breakdown

TV Revenue$1.5M
Matchday Revenue$51K
Sponsorship$0
Merchandising$189K
Prize Money$0

Expense Breakdown

Player Wages$816K
Staff Wages$8K
Facility Maintenance$70K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Jun 2029 $1.8M $894K $876K $-7.4M
May 2029 $1.7M $1.0M $729K $-8.3M
Apr 2029 $1.7M $816K $923K $-9.0M
Mar 2029 $1.8M $748K $1.0M $-9.9M
Feb 2029 $1.8M $707K $1.1M $-11.0M
Jan 2029 $2.6M $1.2M $1.4M $-12.1M
Dec 2028 $1.8M $786K $969K $-13.4M
Nov 2028 $1.7M $795K $949K $-14.4M
Oct 2028 $681K $1.2M $-479K $-15.3M
Sep 2028 $699K $720K $-21K $-14.9M
Aug 2028 $696K $723K $-27K $-14.8M
Jul 2028 $275K $705K $-430K $-14.8M

Sponsorship

No active sponsorship deals