19 Nov 2026
Thursday
Process
Balance
$4.8M
Transfer Budget
7.7M
Wage Budget
17.9M
Annual Wages
$4.4M
Monthly Income
$1.8M
Monthly Expenses
$898K
Net Monthly
$937K

Income Breakdown

TV Revenue$1.3M
TV Placement Bonus$211K
Matchday Revenue$5K
Sponsorship$20K
Merchandising$291K
Domestic Cup Prize$0
Continental Prize$0
Parachute Payment$0
Prize Money$0
Loan Fees (In)$0
Owner Investment$0

Expense Breakdown

Player Wages$361K
Staff Wages$42K
Transfer Amortization$9K
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$486K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Nov 2026 $1.8M $898K $937K $3.9M
Oct 2026 $2.0M $1.7M $232K $2.9M
Sep 2026 $2.8M $915K $1.8M $2.7M
Aug 2026 $0 $0 $0 $1.3M

Sponsorship

Sponsor Annual Income
Greenfield Foods $125K
Westside Builders $110K