Mladost Lucani

Serbian SuperLeague
30 Nov 2027
Tuesday
Process
Balance
$17.6M
Transfer Budget
13.6M
Wage Budget
29.3M
Annual Wages
$14.5M
Monthly Income
$4.3M
Monthly Expenses
$2.4M
Net Monthly
$1.9M

Income Breakdown

TV Revenue$3.1M
TV Placement Bonus$759K
Matchday Revenue$5K
Sponsorship$51K
Merchandising$356K
Domestic Cup Prize$0
Continental Prize$0
Parachute Payment$0
Prize Money$0
Loan Fees (In)$34K
Owner Investment$0

Expense Breakdown

Player Wages$1.6M
Staff Wages$44K
Transfer Amortization$7K
Debt Interest$0
Loan Fees (Out)$15K
Facility Maintenance$726K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Nov 2027 $4.3M $2.4M $1.9M $15.7M
Oct 2027 $4.6M $2.8M $1.8M $13.9M
Sep 2027 $4.0M $2.8M $1.1M $12.1M
Aug 2027 $4.1M $2.2M $1.9M $11.0M
Jul 2027 $4.2M $2.0M $2.2M $18.2M
Jun 2027 $5.2M $2.1M $3.1M $16.3M
May 2027 $4.2M $3.3M $862K $13.2M
Apr 2027 $4.1M $2.1M $2.1M $12.3M
Mar 2027 $4.0M $2.5M $1.5M $10.2M
Feb 2027 $3.9M $2.7M $1.2M $8.7M
Jan 2027 $4.4M $2.5M $1.8M $7.5M
Dec 2026 $3.9M $2.3M $1.6M $5.7M

Sponsorship

Sponsor Annual Income
Hometown Print $304K
Hometown Print $307K