Team Wellington

New Zealand Premiership

30 Sep 2029

Sunday

Process

Squad Staff Tactics Finances Scouting Academy Schedule Stats Transfers

Balance

$-18.4M

Transfer Budget

0.00

Wage Budget

49.0K

Annual Wages

$2.8M

Monthly Income

$1.2M

Monthly Expenses

$1.6M

Net Monthly

$-453K

Income Breakdown

TV Revenue	$945K
TV Placement Bonus	$95K
Matchday Revenue	$0
Sponsorship	$0
Merchandising	$61K
Domestic Cup Prize	$0
Continental Prize	$0
Prize Money	$0
Loan Fees (In)	$0

Expense Breakdown

Player Wages	$265K
Staff Wages	$5K
Transfer Amortization	$0
Debt Interest	$265K
Loan Fees (Out)	$0
Facility Maintenance	$1.1M

Balance History

Income & Expenses

Month	Income	Expenses	Net Monthly	Balance
Sep 2029	$1.2M	$1.6M	$-453K	$-17.9M
Aug 2029	$1.2M	$1.6M	$-450K	$-17.5M
Jul 2029	$1.2M	$1.7M	$-465K	$-17.0M
Jun 2029	$1.2M	$1.6M	$-442K	$-16.5M
May 2029	$1.4M	$1.6M	$-196K	$-16.1M
Apr 2029	$1.2M	$1.6M	$-375K	$-15.9M
Mar 2029	$1.2M	$1.6M	$-370K	$-15.5M
Feb 2029	$319K	$1.1M	$-761K	$-15.2M
Jan 2029	$96K	$1.5M	$-1.4M	$-14.4M
Dec 2028	$96K	$786K	$-690K	$-13.0M
Nov 2028	$134K	$746K	$-612K	$-12.3M
Oct 2028	$133K	$851K	$-718K	$-11.7M