Ujpest

Hungarian NB I

12 Aug 2029

Sunday

Process

Squad Staff Tactics Finances Academy Schedule Stats Transfers

Balance

$741K

Transfer Budget

41.2K

Wage Budget

15.4M

Annual Wages

$17.3M

Monthly Income

$2.0M

Monthly Expenses

$2.1M

Net Monthly

$-107K

Income Breakdown

TV Revenue	$1.8M
TV Placement Bonus	$0
Matchday Revenue	$0
Sponsorship	$0
Merchandising	$135K
Domestic Cup Prize	$0
Continental Prize	$0
Prize Money	$0
Loan Fees (In)	$0

Expense Breakdown

Player Wages	$1.5M
Staff Wages	$11K
Transfer Amortization	$0
Debt Interest	$0
Loan Fees (Out)	$0
Facility Maintenance	$662K

Balance History

Income & Expenses

Month	Income	Expenses	Net Monthly	Balance
Aug 2029	$2.0M	$2.1M	$-107K	$1.8M
Jul 2029	$1.9M	$2.0M	$-36K	$1.9M
Jun 2029	$3.0M	$2.0M	$1.0M	$1.9M
May 2029	$2.0M	$2.0M	$-13K	$894K
Apr 2029	$2.0M	$2.0M	$-55K	$907K
Mar 2029	$2.1M	$2.0M	$105K	$962K
Feb 2029	$2.0M	$1.8M	$187K	$857K
Jan 2029	$1.8M	$2.2M	$-394K	$670K
Dec 2028	$2.0M	$2.2M	$-239K	$1.1M
Nov 2028	$2.0M	$2.2M	$-276K	$1.3M
Oct 2028	$2.0M	$2.8M	$-803K	$1.6M
Sep 2028	$2.0M	$2.7M	$-642K	$2.4M