21 Oct 2029
Sunday
Process
Balance
$-5.2M
Transfer Budget
5.1M
Wage Budget
33.6M
Annual Wages
$17.6M
Monthly Income
$2.9M
Monthly Expenses
$3.1M
Net Monthly
$-240K

Income Breakdown

TV Revenue$2.6M
TV Placement Bonus$0
Matchday Revenue$95K
Sponsorship$0
Merchandising$151K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$1.8M
Staff Wages$10K
Transfer Amortization$0
Debt Interest$29K
Loan Fees (Out)$20K
Facility Maintenance$1.3M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Oct 2029 $2.9M $3.1M $-240K $-5.0M
Sep 2029 $2.2M $2.7M $-419K $-4.7M
Aug 2029 $2.5M $2.6M $-143K $29.9M
Jul 2029 $2.5M $2.6M $-110K $30.0M
Jun 2029 $3.3M $2.6M $736K $30.1M
May 2029 $2.4M $2.6M $-211K $29.4M
Apr 2029 $2.5M $2.2M $272K $29.6M
Mar 2029 $2.4M $2.3M $146K $29.3M
Feb 2029 $2.5M $2.2M $255K $29.2M
Jan 2029 $2.4M $2.2M $158K $28.9M
Dec 2028 $2.2M $1.6M $553K $28.8M
Nov 2028 $2.2M $1.6M $615K $28.2M

Sponsorship

No active sponsorship deals