4 Dec 2027
Saturday
Process
Balance
$-8.9M
Transfer Budget
0.00
Wage Budget
4.8M
Annual Wages
$9.8M
Monthly Income
$1.0M
Monthly Expenses
$1.2M
Net Monthly
$-130K

Income Breakdown

TV Revenue$596K
TV Placement Bonus$0
Matchday Revenue$0
Sponsorship$0
Merchandising$426K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$7K

Expense Breakdown

Player Wages$901K
Staff Wages$35K
Transfer Amortization$0
Debt Interest$88K
Loan Fees (Out)$0
Facility Maintenance$135K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Dec 2027 $1.0M $1.2M $-130K $-8.9M
Nov 2027 $1.0M $1.2M $-141K $-8.8M
Oct 2027 $975K $1.4M $-397K $-8.7M
Sep 2027 $976K $1.1M $-160K $-8.3M
Aug 2027 $966K $1.3M $-329K $-8.1M
Jul 2027 $973K $1.3M $-301K $-7.8M
Jun 2027 $1.1M $1.7M $-599K $-7.5M
May 2027 $413K $1.5M $-1.1M $-6.9M
Apr 2027 $462K $1.7M $-1.2M $-5.8M
Mar 2027 $229K $1.3M $-1.0M $-4.6M
Feb 2027 $295K $1.3M $-1.0M $-3.6M
Jan 2027 $157K $1.4M $-1.2M $-2.5M

Sponsorship

No active sponsorship deals