29 Oct 2028
Sunday
Process
Balance
$-13.5M
Transfer Budget
0.00
Wage Budget
3.1M
Annual Wages
$6.7M
Monthly Income
$1.0M
Monthly Expenses
$1.5M
Net Monthly
$-465K

Income Breakdown

TV Revenue$593K
TV Placement Bonus$0
Matchday Revenue$0
Sponsorship$0
Merchandising$426K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$1.1M
Staff Wages$5K
Transfer Amortization$3K
Debt Interest$193K
Loan Fees (Out)$0
Facility Maintenance$155K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Oct 2028 $1.0M $1.5M $-465K $-13.4M
Sep 2028 $898K $954K $-56K $-12.9M
Aug 2028 $900K $898K $2K $-12.9M
Jul 2028 $899K $923K $-24K $-12.9M
Jun 2028 $976K $1.1M $-92K $-12.9M
May 2028 $1.0M $1.3M $-305K $-12.8M
Apr 2028 $990K $1.2M $-254K $-12.5M
Mar 2028 $1.0M $1.2M $-188K $-12.2M
Feb 2028 $1.1M $1.2M $-107K $-12.0M
Jan 2028 $976K $1.7M $-758K $-11.9M
Dec 2027 $976K $1.2M $-227K $-11.2M
Nov 2027 $357K $1.2M $-862K $-11.0M

Sponsorship

No active sponsorship deals