16 Apr 2028
Sunday
Process
Balance
$212K
Transfer Budget
0.00
Wage Budget
1.1M
Annual Wages
$10.8M
Monthly Income
$2.0M
Monthly Expenses
$2.2M
Net Monthly
$-177K

Income Breakdown

TV Revenue$1.9M
TV Placement Bonus$0
Matchday Revenue$0
Sponsorship$0
Merchandising$125K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$896K
Staff Wages$32K
Transfer Amortization$0
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$1.3M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Apr 2028 $2.0M $2.2M $-177K $406K
Mar 2028 $22.0M $2.5M $19.5M $583K
Feb 2028 $2.0M $2.5M $-446K $-18.9M
Jan 2028 $2.0M $3.3M $-1.3M $-18.5M
Dec 2027 $2.0M $2.9M $-905K $-17.2M
Nov 2027 $2.1M $2.4M $-297K $-16.2M
Oct 2027 $2.4M $3.1M $-712K $-16.0M
Sep 2027 $915K $2.2M $-1.3M $-15.2M
Aug 2027 $1.1M $2.3M $-1.2M $-13.9M
Jul 2027 $263K $1.8M $-1.5M $-12.7M
Jun 2027 $293K $2.0M $-1.7M $-11.2M
May 2027 $288K $1.8M $-1.5M $-9.5M

Sponsorship

No active sponsorship deals