7 Jan 2029
Sunday
Process
Balance
$-180K
Transfer Budget
0.00
Wage Budget
62.1K
Annual Wages
$3.2M
Monthly Income
$20.5M
Monthly Expenses
$1.6M
Net Monthly
$18.9M

Income Breakdown

TV Revenue$419K
TV Placement Bonus$0
Matchday Revenue$0
Sponsorship$0
Merchandising$31K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$260K
Staff Wages$81K
Transfer Amortization$0
Debt Interest$286K
Loan Fees (Out)$0
Facility Maintenance$933K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Jan 2029 $20.5M $1.6M $18.9M $645K
Dec 2028 $490K $1.5M $-1.1M $-18.3M
Nov 2028 $466K $1.5M $-1.0M $-17.2M
Oct 2028 $484K $1.5M $-1.1M $-16.2M
Sep 2028 $485K $1.8M $-1.3M $-15.1M
Aug 2028 $492K $1.5M $-1.0M $-13.8M
Jul 2028 $489K $1.5M $-1.0M $-12.8M
Jun 2028 $548K $1.5M $-960K $-11.8M
May 2028 $234K $1.1M $-847K $-10.8M
Apr 2028 $270K $988K $-718K $-10.0M
Mar 2028 $72K $822K $-750K $-9.2M
Feb 2028 $55K $650K $-596K $-8.5M

Sponsorship

No active sponsorship deals