5 Nov 2028
Sunday
Process
Balance
$1.2M
Transfer Budget
0.00
Wage Budget
7.9M
Annual Wages
$5.5M
Monthly Income
$1.3M
Monthly Expenses
$1.1M
Net Monthly
$168K

Income Breakdown

TV Revenue$600K
TV Placement Bonus$120K
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$488K
Staff Wages$25K
Transfer Amortization$6K
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$580K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Nov 2028 $1.3M $1.1M $168K $993K
Oct 2028 $1.1M $1.2M $-94K $819K
Sep 2028 $1.0M $1.0M $-31K $906K
Aug 2028 $1.0M $1.0M $-30K $931K
Jul 2028 $1.0M $1.0M $-17K $954K
Jun 2028 $1.2M $1.0M $159K $964K
May 2028 $1.0M $1.2M $-214K $799K
Apr 2028 $1.0M $1.1M $-72K $1.0M
Mar 2028 $1.0M $1.1M $-56K $1.1M
Feb 2028 $1.0M $1.2M $-148K $1.1M
Jan 2028 $1.0M $1.1M $-67K $1.3M
Dec 2027 $1.0M $1.1M $-92K $1.3M

Sponsorship

No active sponsorship deals