26 Mar 2028
Sunday
Process
Balance
$1.6M
Transfer Budget
0.00
Wage Budget
11.8M
Annual Wages
$16.3M
Monthly Income
$6.0M
Monthly Expenses
$3.0M
Net Monthly
$3.1M

Income Breakdown

TV Revenue$5.8M
TV Placement Bonus$0
Matchday Revenue$56K
Sponsorship$0
Merchandising$189K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$1.2M
Staff Wages$17K
Transfer Amortization$0
Debt Interest$3K
Loan Fees (Out)$0
Facility Maintenance$1.8M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Mar 2028 $6.0M $3.0M $3.1M $-789K
Feb 2028 $5.3M $3.0M $2.4M $-3.9M
Jan 2028 $8.0M $3.2M $4.8M $-6.2M
Dec 2027 $5.4M $2.9M $2.4M $-11.1M
Nov 2027 $2.1M $2.1M $15K $-13.5M
Oct 2027 $2.1M $3.0M $-945K $-13.5M
Sep 2027 $2.1M $2.0M $80K $-12.5M
Aug 2027 $2.1M $2.0M $38K $-12.6M
Jul 2027 $675K $1.6M $-923K $-12.7M
Jun 2027 $685K $1.6M $-947K $-11.7M
May 2027 $134K $1.7M $-1.6M $-10.8M
Apr 2027 $128K $1.4M $-1.3M $-9.2M

Sponsorship

No active sponsorship deals