15 Aug 2027
Sunday
Process
Balance
$22.4M
Transfer Budget
11.7M
Wage Budget
32.4M
Annual Wages
$31.0M
Monthly Income
$5.3M
Monthly Expenses
$3.3M
Net Monthly
$1.9M

Income Breakdown

TV Revenue$5.0M
TV Placement Bonus$0
Matchday Revenue$0
Sponsorship$0
Merchandising$295K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$2.5M
Staff Wages$65K
Transfer Amortization$21K
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$719K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Aug 2027 $5.3M $3.3M $1.9M $20.6M
Jul 2027 $5.2M $3.3M $1.9M $18.6M
Jun 2027 $12.3M $3.4M $8.8M $16.7M
May 2027 $5.2M $3.5M $1.7M $7.9M
Apr 2027 $5.2M $3.5M $1.7M $6.1M
Mar 2027 $5.8M $3.5M $2.3M $4.4M
Feb 2027 $5.3M $3.5M $1.8M $2.1M
Jan 2027 $2.2M $3.0M $-835K $256K
Dec 2026 $2.1M $3.2M $-1.1M $1.1M
Nov 2026 $2.4M $3.2M $-864K $2.1M
Oct 2026 $659K $3.8M $-3.1M $3.0M
Sep 2026 $595K $1.1M $-519K $6.1M

Sponsorship

No active sponsorship deals