24 Oct 2027
Sunday
Process
Balance
$-9.3M
Transfer Budget
0.00
Wage Budget
1.6M
Annual Wages
$4.4M
Monthly Income
$34K
Monthly Expenses
$1.2M
Net Monthly
$-1.1M

Income Breakdown

TV Revenue$18K
TV Placement Bonus$2K
Matchday Revenue$7K
Sponsorship$0
Merchandising$3K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$2K

Expense Breakdown

Player Wages$880K
Staff Wages$16K
Transfer Amortization$0
Debt Interest$118K
Loan Fees (Out)$25K
Facility Maintenance$125K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Oct 2027 $34K $1.2M $-1.1M $-8.3M
Sep 2027 $35K $882K $-846K $-7.2M
Aug 2027 $43K $776K $-733K $-6.3M
Jul 2027 $31K $544K $-513K $-5.6M
Jun 2027 $5K $549K $-543K $-5.1M
May 2027 $5K $649K $-644K $-4.6M
Apr 2027 $5K $501K $-496K $-3.9M
Mar 2027 $5K $503K $-497K $-3.4M
Feb 2027 $5K $481K $-475K $-2.9M
Jan 2027 $9K $585K $-577K $-2.4M
Dec 2026 $17K $505K $-488K $-1.9M
Nov 2026 $14K $553K $-539K $-1.4M

Sponsorship

No active sponsorship deals