5 Nov 2028
Sunday
Process
Balance
$-49.4M
Transfer Budget
0.00
Wage Budget
270.9K
Annual Wages
$9.8M
Monthly Income
$1.1M
Monthly Expenses
$2.6M
Net Monthly
$-1.5M

Income Breakdown

TV Revenue$730K
TV Placement Bonus$73K
Matchday Revenue$170K
Sponsorship$0
Merchandising$45K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$815K
Staff Wages$19K
Transfer Amortization$5K
Debt Interest$702K
Loan Fees (Out)$0
Facility Maintenance$1.0M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Nov 2028 $1.1M $2.6M $-1.5M $-47.5M
Oct 2028 $1.1M $2.8M $-1.7M $-46.0M
Sep 2028 $982K $3.6M $-2.6M $-44.3M
Aug 2028 $924K $2.9M $-2.0M $-41.7M
Jul 2028 $986K $2.8M $-1.8M $-39.7M
Jun 2028 $910K $2.8M $-1.9M $-37.9M
May 2028 $832K $3.2M $-2.3M $-36.0M
Apr 2028 $904K $2.7M $-1.8M $-33.7M
Mar 2028 $750K $2.7M $-1.9M $-31.9M
Feb 2028 $681K $2.3M $-1.6M $-29.9M
Jan 2028 $809K $3.6M $-2.8M $-28.3M
Dec 2027 $706K $2.3M $-1.6M $-25.5M

Sponsorship

No active sponsorship deals