Paksi

Hungarian NB I

10 Dec 2029

Monday

Process

Squad Staff Tactics Finances Scouting Academy Schedule Stats Transfers

Balance

$-67.3M

Transfer Budget

0.00

Wage Budget

2.7M

Annual Wages

$16.1M

Monthly Income

$1.9M

Monthly Expenses

$4.8M

Net Monthly

$-3.0M

Income Breakdown

TV Revenue	$1.7M
TV Placement Bonus	$0
Matchday Revenue	$43K
Sponsorship	$0
Merchandising	$135K
Domestic Cup Prize	$0
Continental Prize	$0
Prize Money	$0
Loan Fees (In)	$0

Expense Breakdown

Player Wages	$2.7M
Staff Wages	$14K
Transfer Amortization	$8K
Debt Interest	$959K
Loan Fees (Out)	$0
Facility Maintenance	$1.2M

Balance History

Income & Expenses

Month	Income	Expenses	Net Monthly	Balance
Dec 2029	$1.9M	$4.8M	$-3.0M	$-65.4M
Nov 2029	$2.0M	$4.0M	$-2.0M	$-62.5M
Oct 2029	$2.0M	$4.4M	$-2.4M	$-60.5M
Sep 2029	$1.9M	$4.9M	$-3.1M	$-58.0M
Aug 2029	$2.3M	$3.9M	$-1.6M	$-55.0M
Jul 2029	$2.4M	$3.6M	$-1.2M	$-53.4M
Jun 2029	$3.9M	$3.6M	$309K	$-52.2M
May 2029	$2.3M	$4.6M	$-2.3M	$-52.5M
Apr 2029	$2.4M	$3.6M	$-1.3M	$-50.2M
Mar 2029	$2.3M	$3.6M	$-1.3M	$-49.0M
Feb 2029	$2.4M	$4.4M	$-2.0M	$-47.7M
Jan 2029	$2.4M	$6.3M	$-4.0M	$-45.7M