28 Nov 2027
Sunday
Process
Balance
$14.9M
Transfer Budget
3.0M
Wage Budget
8.9M
Annual Wages
$5.8M
Monthly Income
$4.5M
Monthly Expenses
$994K
Net Monthly
$3.5M

Income Breakdown

TV Revenue$899K
TV Placement Bonus$0
Matchday Revenue$0
Sponsorship$0
Merchandising$20K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$562K
Staff Wages$35K
Transfer Amortization$0
Debt Interest$0
Loan Fees (Out)$3K
Facility Maintenance$393K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Nov 2027 $4.5M $994K $3.5M $12.6M
Oct 2027 $2.7M $1.1M $1.6M $9.1M
Sep 2027 $4.6M $854K $3.7M $7.5M
Aug 2027 $948K $843K $105K $3.8M
Jul 2027 $934K $854K $80K $3.7M
Jun 2027 $2.1M $873K $1.2M $3.6M
May 2027 $905K $1.0M $-114K $2.4M
Apr 2027 $1.0M $976K $31K $2.5M
Mar 2027 $344K $873K $-529K $2.5M
Feb 2027 $291K $1.0M $-757K $3.0M
Jan 2027 $381K $876K $-495K $3.8M
Dec 2026 $79K $807K $-728K $4.2M

Sponsorship

No active sponsorship deals