19 Dec 2027
Sunday
Process
Balance
$-25.6M
Transfer Budget
0.00
Wage Budget
589.5K
Annual Wages
$15.3M
Monthly Income
$1.7M
Monthly Expenses
$2.3M
Net Monthly
$-691K

Income Breakdown

TV Revenue$1.1M
TV Placement Bonus$229K
Matchday Revenue$0
Sponsorship$0
Merchandising$57K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$1.3M
Staff Wages$16K
Transfer Amortization$0
Debt Interest$386K
Loan Fees (Out)$0
Facility Maintenance$669K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Dec 2027 $1.7M $2.3M $-691K $-26.2M
Nov 2027 $1.7M $2.3M $-645K $-25.5M
Oct 2027 $497K $2.8M $-2.3M $-24.8M
Sep 2027 $494K $2.2M $-1.7M $-22.5M
Aug 2027 $513K $1.9M $-1.4M $-20.8M
Jul 2027 $110K $2.0M $-1.9M $-19.4M
Jun 2027 $108K $2.1M $-2.0M $-17.5M
May 2027 $19K $1.8M $-1.8M $-15.5M
Apr 2027 $16K $1.6M $-1.6M $-13.7M
Mar 2027 $10K $1.6M $-1.6M $-12.1M
Feb 2027 $15K $1.4M $-1.4M $-10.5M
Jan 2027 $1.2M $1.8M $-685K $-9.2M

Sponsorship

No active sponsorship deals