22 Jul 2028
Saturday
Process
Balance
$-98K
Transfer Budget
0.00
Wage Budget
3.5M
Annual Wages
$8.1M
Monthly Income
$1.1M
Monthly Expenses
$1.7M
Net Monthly
$-545K

Income Breakdown

TV Revenue$709K
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$343K
Staff Wages$25K
Transfer Amortization$0
Debt Interest$0
Loan Fees (Out)$760K
Facility Maintenance$551K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Jul 2028 $1.1M $1.7M $-545K $694K
Jun 2028 $1.3M $1.5M $-165K $1.2M
May 2028 $1.5M $1.4M $52K $1.4M
Apr 2028 $1.5M $883K $659K $1.4M
Mar 2028 $1.6M $1.1M $474K $694K
Feb 2028 $1.3M $1.9M $-526K $220K
Jan 2028 $1.1M $1.0M $123K $746K
Dec 2027 $1.1M $1.1M $-41K $622K
Nov 2027 $1.1M $1.0M $36K $663K
Oct 2027 $1.0M $963K $71K $628K
Sep 2027 $1.1M $783K $321K $557K
Aug 2027 $1.1M $1.2M $-131K $236K

Sponsorship

No active sponsorship deals