30 Jan 2028
Sunday
Process
Balance
$-12.1M
Transfer Budget
0.00
Wage Budget
540.1K
Annual Wages
$4.4M
Monthly Income
$36K
Monthly Expenses
$1.3M
Net Monthly
$-1.3M

Income Breakdown

TV Revenue$18K
TV Placement Bonus$4K
Matchday Revenue$7K
Sponsorship$0
Merchandising$3K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$482K
Staff Wages$16K
Transfer Amortization$0
Debt Interest$158K
Loan Fees (Out)$0
Facility Maintenance$125K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Jan 2028 $36K $1.3M $-1.3M $-11.3M
Dec 2027 $50K $814K $-765K $-10.1M
Nov 2027 $40K $1.0M $-964K $-9.3M
Oct 2027 $34K $1.2M $-1.1M $-8.3M
Sep 2027 $35K $882K $-846K $-7.2M
Aug 2027 $43K $776K $-733K $-6.3M
Jul 2027 $31K $544K $-513K $-5.6M
Jun 2027 $5K $549K $-543K $-5.1M
May 2027 $5K $649K $-644K $-4.6M
Apr 2027 $5K $501K $-496K $-3.9M
Mar 2027 $5K $503K $-497K $-3.4M
Feb 2027 $5K $481K $-475K $-2.9M

Sponsorship

No active sponsorship deals