20 Aug 2028
Sunday
Process
Balance
$-10.3M
Transfer Budget
0.00
Wage Budget
9.0M
Annual Wages
$16.3M
Monthly Income
$959K
Monthly Expenses
$1.4M
Net Monthly
$-416K

Income Breakdown

TV Revenue$533K
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$1.2M
Staff Wages$19K
Transfer Amortization$0
Debt Interest$54K
Loan Fees (Out)$0
Facility Maintenance$135K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Aug 2028 $959K $1.4M $-416K $-9.0M
Jul 2028 $958K $1.3M $-392K $-8.6M
Jun 2028 $1.1M $1.7M $-648K $-8.2M
May 2028 $1.0M $2.3M $-1.3M $-7.5M
Apr 2028 $984K $1.5M $-487K $-6.2M
Mar 2028 $992K $1.4M $-440K $-5.7M
Feb 2028 $1.1M $1.5M $-441K $-5.3M
Jan 2028 $1.1M $1.9M $-832K $-4.8M
Dec 2027 $1.2M $1.4M $-241K $-4.0M
Nov 2027 $1.2M $1.5M $-360K $-3.8M
Oct 2027 $1.2M $1.8M $-602K $-3.4M
Sep 2027 $1.0M $1.4M $-353K $-2.8M

Sponsorship

No active sponsorship deals