7 Jan 2029
Sunday
Process
Balance
$-5.7M
Transfer Budget
0.00
Wage Budget
18.3M
Annual Wages
$18.7M
Monthly Income
$2.3M
Monthly Expenses
$3.1M
Net Monthly
$-825K

Income Breakdown

TV Revenue$2.0M
TV Placement Bonus$0
Matchday Revenue$90K
Sponsorship$0
Merchandising$140K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$1.6M
Staff Wages$24K
Transfer Amortization$0
Debt Interest$29K
Loan Fees (Out)$0
Facility Maintenance$1.2M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Jan 2029 $2.3M $3.1M $-825K $-5.1M
Dec 2028 $2.3M $2.8M $-535K $-4.3M
Nov 2028 $2.3M $2.8M $-548K $-3.7M
Oct 2028 $2.3M $2.8M $-499K $-3.2M
Sep 2028 $2.2M $2.7M $-501K $-2.7M
Aug 2028 $2.2M $2.7M $-495K $-2.2M
Jul 2028 $2.2M $2.6M $-482K $-1.7M
Jun 2028 $2.9M $2.6M $339K $-1.2M
May 2028 $2.1M $2.5M $-407K $-1.6M
Apr 2028 $2.2M $2.5M $-306K $-1.2M
Mar 2028 $2.2M $2.5M $-325K $-848K
Feb 2028 $2.5M $2.6M $-142K $-523K

Sponsorship

No active sponsorship deals