17 Oct 2027
Sunday
Process
Balance
$-3.7M
Transfer Budget
0.00
Wage Budget
445.5K
Annual Wages
$2.3M
Monthly Income
$43K
Monthly Expenses
$469K
Net Monthly
$-426K

Income Breakdown

TV Revenue$29K
TV Placement Bonus$0
Matchday Revenue$0
Sponsorship$0
Merchandising$2K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$12K

Expense Breakdown

Player Wages$289K
Staff Wages$25K
Transfer Amortization$1K
Debt Interest$48K
Loan Fees (Out)$0
Facility Maintenance$105K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Oct 2027 $43K $469K $-426K $-3.3M
Sep 2027 $78K $402K $-323K $-2.8M
Aug 2027 $87K $371K $-285K $-2.5M
Jul 2027 $74K $351K $-277K $-2.2M
Jun 2027 $85K $356K $-271K $-2.0M
May 2027 $38K $344K $-305K $-1.7M
Apr 2027 $6K $336K $-330K $-1.4M
Mar 2027 $6K $333K $-327K $-1.1M
Feb 2027 $6K $300K $-294K $-737K
Jan 2027 $6K $270K $-264K $-444K
Dec 2026 $6K $246K $-240K $-182K
Nov 2026 $211K $255K $-44K $57K

Sponsorship

No active sponsorship deals