4 Dec 2028
Monday
Process
Balance
$-7.0M
Transfer Budget
0.00
Wage Budget
3.6M
Annual Wages
$7.3M
Monthly Income
$1.3M
Monthly Expenses
$967K
Net Monthly
$307K

Income Breakdown

TV Revenue$606K
TV Placement Bonus$121K
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$797K
Staff Wages$26K
Transfer Amortization$0
Debt Interest$70K
Loan Fees (Out)$0
Facility Maintenance$75K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Dec 2028 $1.3M $967K $307K $-7.2M
Nov 2028 $1.1M $1.1M $95K $-7.5M
Oct 2028 $1.0M $1.3M $-302K $-7.6M
Sep 2028 $1.0M $850K $166K $-7.3M
Aug 2028 $1.0M $944K $74K $-7.5M
Jul 2028 $1.0M $790K $227K $-7.6M
Jun 2028 $1.1M $916K $139K $-7.8M
May 2028 $959K $1.0M $-82K $-7.9M
Apr 2028 $956K $1.0M $-78K $-7.8M
Mar 2028 $954K $1.0M $-83K $-7.8M
Feb 2028 $964K $1.1M $-134K $-7.7M
Jan 2028 $959K $1.4M $-424K $-7.6M

Sponsorship

No active sponsorship deals