USM Khenchela

Algerian League 1

5 Nov 2028

Sunday

Process

Squad Staff Tactics Finances Scouting Academy Schedule Stats Transfers

Balance

$-37.2M

Transfer Budget

0.00

Wage Budget

14.6M

Annual Wages

$13.2M

Monthly Income

$2.7M

Monthly Expenses

$3.3M

Net Monthly

$-554K

Income Breakdown

TV Revenue	$2.1M
TV Placement Bonus	$212K
Matchday Revenue	$47K
Sponsorship	$0
Merchandising	$140K
Domestic Cup Prize	$0
Continental Prize	$0
Prize Money	$0
Loan Fees (In)	$0

Expense Breakdown

Player Wages	$1.3M
Staff Wages	$89K
Transfer Amortization	$1K
Debt Interest	$534K
Loan Fees (Out)	$0
Facility Maintenance	$1.3M

Balance History

Income & Expenses

Month	Income	Expenses	Net Monthly	Balance
Nov 2028	$2.7M	$3.3M	$-554K	$-36.5M
Oct 2028	$2.0M	$3.0M	$-1.0M	$-35.9M
Sep 2028	$2.0M	$2.7M	$-617K	$-4.9M
Aug 2028	$2.0M	$2.2M	$-140K	$-4.3M
Jul 2028	$2.6M	$2.2M	$361K	$-4.1M
Jun 2028	$2.1M	$2.3M	$-160K	$-4.5M
May 2028	$22.2M	$2.5M	$19.7M	$-4.3M
Apr 2028	$2.1M	$2.9M	$-739K	$-24.0M
Mar 2028	$2.1M	$2.9M	$-717K	$-23.2M
Feb 2028	$1.9M	$2.9M	$-979K	$-22.5M
Jan 2028	$1.9M	$3.8M	$-2.0M	$-21.6M
Dec 2027	$1.9M	$2.8M	$-862K	$-19.6M