17 Oct 2026
Saturday
Process
Balance
$-174K
Transfer Budget
3.6M
Wage Budget
11.1M
Annual Wages
$8.9M
Monthly Income
$1.3M
Monthly Expenses
$3.0M
Net Monthly
$-1.7M

Income Breakdown

TV Revenue$1.0M
TV Placement Bonus$125K
Matchday Revenue$26K
Sponsorship$16K
Merchandising$159K
Domestic Cup Prize$0
Continental Prize$0
Parachute Payment$0
Prize Money$0
Loan Fees (In)$0
Owner Investment$0

Expense Breakdown

Player Wages$2.6M
Staff Wages$42K
Transfer Amortization$0
Debt Interest$430
Loan Fees (Out)$3K
Facility Maintenance$364K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Oct 2026 $1.3M $3.0M $-1.7M $-421K
Sep 2026 $1.5M $1.3M $223K $1.2M
Aug 2026 $0 $0 $0 $1.0M

Sponsorship

Sponsor Annual Income
Greenfield Foods $88K
Hometown Print $101K