Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 3

Mon 7 Wed Wed Wed Wed 7 Wed

Income Season Income


Sep 16 Sep 23 Sep 30 Sep Oct 14 Oct
Season Ticket Receipts 1.800 Season Ticket Receipts 1.800 0.000 0.000 0.000 0.000 0.000
Gate Receipts 36.300 Gate Receipts 1.500 2.400 2.400 1.800 1.100 0.415
TV Revenue 22.600 TV Revenue 1.500 1.100 1.100 1.100 1.000 0.518
Sponsor 13.800 Sponsor 1.100 0.921 1.200 0.611 0.591 0.311
Merchandise 4.600 Merchandise 0.382 0.307 0.416 0.204 0.197 0.104
Cash Injection 0.000 Cash Injection 0.000 0.000 0.000 0.000 0.000 0.000
Transfer Money In 68.000 Transfer Money In 6.600 0.000 0.000 12.200 3.700 0.000
Prize Money 51.300 Prize Money 0.250 0.000 0.000 0.000 0.000 0.400
Other Income 0.000 Other Income 0.000 0.000 0.000 0.000 0.000 0.000
Total Income 198.400 Total Income 13.132 4.728 5.116 15.915 6.588 1.748

Total Income - Transfer


79.100 Weekly 6.282 4.728 5.116 3.715 2.888 1.348
Money In - Prize Money

Mon 7 Wed Wed Wed Wed 7 Wed


Expenditure Season Expenditure
Sep 16 Sep 23 Sep 30 Sep Oct 14 Oct
Player Wages 71.700 Player Wages 1.500 2.900 2.900 2.900 3.000 1.500
Ground Maintenance 9.100 Ground Maintenance 0.000 0.811 1.000 0.600 0.394 0.207
Transfer Money Out 103.400 Transfer Money Out 0.680 0.000 0.000 34.100 0.000 0.000
Other Outgoings 0.000 Other Outgoings 0.000 0.000 0.000 0.000 0.000 0.000
Total Expenditure 184.200 Total Expenditure 2.180 3.700 3.900 37.600 3.394 1.707
Total Expenditure - Transfer
80.800 Weekly 1.500 3.700 3.900 3.500 3.394 1.707
Money Out

Mon 7 Wed Wed Wed Wed 7 Wed


Summary Season Summary
Sep 16 Sep 23 Sep 30 Sep Oct 14 Oct
Starting Balance 16.500 Starting Balance 11.100 1.100 1.300 -21.600 3.300 0.027
Season Income 198.600 Weekly Income 13.300 4.800 5.300 16.000 6.800 1.700
Season Expenditure 184.400 Weekly Expenditure 2.100 3.700 3.900 37.700 3.400 1.700
Current Balance 30.700 Weekly Balance 11.200 1.100 1.400 -21.700 3.400 0.000
Red Bilance -1.700 Weekly 4.782 1.028 1.216 0.215 -0.506 -0.359
Sun 24 Wed Wed 4 Wed Wed Wed Wed 2 Wed 9 Wed Wed Wed Sat 2 Wed 6 Wed Wed
Oct 28 Oct Nov 11 Nov 18 Nov 25 Nov Dec Dec 16 Dec 23 Dec 30 Dec Jan Jan 13 Jan 20 Jan
0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
0.989 1.400 1.500 2.000 1.200 0.942 1.000 1.800 1.800 2.400 0.000 1.500 2.500 2.600 2.600
0.518 1.000 1.000 1.000 1.000 1.000 1.000 1.100 1.200 1.200 0.558 0.683 1.200 1.200 1.200
0.324 0.732 0.766 0.638 0.344 0.353 0.383 0.681 0.696 0.395 0.000 0.399 0.953 0.977 0.681
0.108 0.244 0.255 0.213 0.115 0.118 0.128 0.227 0.232 0.132 0.000 0.133 0.318 0.326 0.227
0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
0.000 0.000 0.000 0.000 0.000 27.500 0.000 17.900 0.000 0.000 0.000 0.000 0.000 0.000 0.000
0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.400 0.000 0.000 0.400 0.000 1.000
0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
1.939 3.376 3.521 3.851 2.659 29.913 2.511 21.708 3.928 4.527 0.558 2.715 5.371 5.103 5.708

1.939 3.376 3.521 3.851 2.659 2.413 2.511 3.808 3.928 4.127 0.558 2.715 4.971 5.103 4.708

Sun 24 Wed Wed 4 Wed Wed Wed Wed 2 Wed 9 Wed Wed Wed Sat 2 Wed 6 Wed Wed
Oct 28 Oct Nov 11 Nov 18 Nov 25 Nov Dec Dec 16 Dec 23 Dec 30 Dec Jan Jan 13 Jan 20 Jan
1.500 2.900 2.900 2.900 3.000 3.000 3.600 4.900 4.800 4.800 2.400 2.400 4.800 4.800 4.800
0.216 0.488 0.511 0.425 0.229 0.236 0.255 0.454 0.659 0.263 0.000 0.266 0.828 0.848 0.454
0.500 4.500 1.900 0.000 2.700 0.000 25.400 6.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
2.216 7.888 5.311 3.325 5.929 3.236 29.255 11.354 5.459 5.063 2.400 2.666 5.628 5.648 5.254
1.716 3.388 3.411 3.325 3.229 3.236 3.855 5.354 5.459 5.063 2.400 2.666 5.628 5.648 5.254

Sun 24 Wed Wed 4 Wed Wed Wed Wed 2 Wed 9 Wed Wed Wed Sat 2 Wed 6 Wed Wed
Oct 28 Oct Nov 11 Nov 18 Nov 25 Nov Dec Dec 16 Dec 23 Dec 30 Dec Jan Jan 13 Jan 20 Jan
-0.289 -4.500 -1.800 0.485 -3.200 26.700 -26.800 10.300 -1.500 -0.522 -1.800 0.039 -0.258 -0.582 0.458
1.900 3.400 3.500 3.000 2.700 29.900 2.600 21.700 4.000 4.600 0.558 2.700 5.400 5.100 5.700
2.200 8.000 5.400 3.400 5.900 3.200 29.400 11.300 5.500 5.100 2.400 2.700 5.700 5.700 5.300
-0.300 -4.600 -1.900 0.485 -3.200 26.700 -26.800 10.400 -1.500 -0.500 -1.842 0.000 -0.300 -0.600 0.400
0.223 -0.012 0.110 0.526 -0.570 -0.823 -1.344 -1.546 -1.531 -0.936 -1.842 0.049 -0.657 -0.545 -0.546
Wed
Total
27 Jan
0.000 1.800
1.700 35.546
0.683 21.860
0.675 13.731
0.225 4.611
0.000 0.000
0.000 67.900
48.900 51.350
0.000 0.000
52.183 196.798

3.283 77.548

Wed
Total
27 Jan
2.400 70.600
0.000 9.144
27.400 103.180
0.000 0.000
29.800 182.924
2.400 79.744

Wed
Total
27 Jan
22.400 14.358
52.200 196.858
29.800 183.500
22.400 13.358
0.883 -2.196

You might also like