19 Sep 2026
Saturday
Process
Balance
$23.2M
Transfer Budget
24.8M
Wage Budget
67.9M
Annual Wages
$24.1M
Monthly Income
$13.9M
Monthly Expenses
$2.7M
Net Monthly
$11.2M

Income Breakdown

TV Revenue$3.8M
TV Placement Bonus$1.6M
Matchday Revenue$0
Sponsorship$237K
Merchandising$3.0M
Domestic Cup Prize$269K
Continental Prize$3.6M
Parachute Payment$0
Prize Money$0
Loan Fees (In)$11K
Owner Investment$0

Expense Breakdown

Player Wages$805K
Staff Wages$86K
Transfer Amortization$0
Debt Interest$0
Loan Fees (Out)$170K
Facility Maintenance$1.6M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Sep 2026 $13.9M $2.7M $11.2M $18.5M
Aug 2026 $0 $0 $0 $12.7M

Sponsorship

Sponsor Annual Income
Beacon Telecom $1.3M
Beacon Telecom $1.6M