10 Dec 2028
Sunday
Process
Balance
$-32.0M
Transfer Budget
0.00
Wage Budget
86.5K
Annual Wages
$4.5M
Monthly Income
$482K
Monthly Expenses
$1.8M
Net Monthly
$-1.3M

Income Breakdown

TV Revenue$448K
TV Placement Bonus$0
Matchday Revenue$0
Sponsorship$0
Merchandising$31K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$2K
Loan Fees (In)$0

Expense Breakdown

Player Wages$400K
Staff Wages$6K
Transfer Amortization$0
Debt Interest$453K
Loan Fees (Out)$150
Facility Maintenance$944K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Dec 2028 $482K $1.8M $-1.3M $-30.6M
Nov 2028 $511K $1.8M $-1.3M $-29.3M
Oct 2028 $547K $2.0M $-1.5M $-28.0M
Sep 2028 $539K $2.3M $-1.8M $-26.6M
Aug 2028 $494K $2.0M $-1.5M $-24.8M
Jul 2028 $511K $1.8M $-1.3M $-23.3M
Jun 2028 $471K $1.8M $-1.4M $-22.0M
May 2028 $192K $1.6M $-1.4M $-20.6M
Apr 2028 $219K $1.3M $-1.1M $-19.2M
Mar 2028 $259K $1.3M $-1.1M $-18.2M
Feb 2028 $213K $1.2M $-978K $-17.1M
Jan 2028 $215K $1.9M $-1.6M $-16.1M

Sponsorship

No active sponsorship deals