Berekum Chelsea

Ghanaian Premier League
9 Apr 2028
Sunday
Process
Balance
$26.7M
Transfer Budget
10.0M
Wage Budget
27.4M
Annual Wages
$7.9M
Monthly Income
$3.0M
Monthly Expenses
$1.6M
Net Monthly
$1.4M

Income Breakdown

TV Revenue$2.5M
TV Placement Bonus$103K
Matchday Revenue$61K
Sponsorship$36K
Merchandising$291K
Domestic Cup Prize$0
Continental Prize$0
Parachute Payment$0
Prize Money$0
Loan Fees (In)$625
Owner Investment$0

Expense Breakdown

Player Wages$955K
Staff Wages$28K
Transfer Amortization$5K
Debt Interest$0
Loan Fees (Out)$16K
Facility Maintenance$554K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Apr 2028 $3.0M $1.6M $1.4M $25.0M
Mar 2028 $3.1M $1.6M $1.5M $23.5M
Feb 2028 $3.2M $2.2M $996K $22.1M
Jan 2028 $3.3M $1.6M $1.6M $21.2M
Dec 2027 $3.3M $1.6M $1.6M $19.5M
Nov 2027 $3.3M $1.6M $1.7M $17.9M
Oct 2027 $3.5M $1.6M $1.9M $16.2M
Sep 2027 $3.9M $2.2M $1.7M $26.6M
Aug 2027 $3.5M $1.3M $2.3M $24.8M
Jul 2027 $3.7M $1.4M $2.3M $22.7M
Jun 2027 $3.3M $1.3M $2.0M $20.4M
May 2027 $3.4M $2.0M $1.4M $18.5M

Sponsorship

Sponsor Annual Income
Westside Builders $220K
Hometown Print $206K