27 Sep 2026
Sunday
Process
Balance
$2.0M
Transfer Budget
9.4M
Wage Budget
26.9M
Annual Wages
$23.6M
Monthly Income
$5.2M
Monthly Expenses
$2.3M
Net Monthly
$2.8M

Income Breakdown

TV Revenue$826K
TV Placement Bonus$0
Matchday Revenue$0
Sponsorship$109K
Merchandising$2.6M
Domestic Cup Prize$0
Continental Prize$0
Parachute Payment$0
Prize Money$0
Loan Fees (In)$0
Owner Investment$0

Expense Breakdown

Player Wages$1.5M
Staff Wages$53K
Transfer Amortization$0
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$717K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Sep 2026 $5.2M $2.3M $2.8M $5.4M
Aug 2026 $0 $0 $0 $2.5M

Sponsorship

Sponsor Annual Income
Westside Builders $612K
Greenfield Foods $694K