5 Sep 2026
Saturday
Process
Balance
$-2.1M
Transfer Budget
1.7M
Wage Budget
8.5M
Annual Wages
$9.4M
Monthly Income
$1.4M
Monthly Expenses
$1.3M
Net Monthly
$91K

Income Breakdown

TV Revenue$626K
TV Placement Bonus$298K
Matchday Revenue$0
Sponsorship$82K
Merchandising$409K
Domestic Cup Prize$0
Continental Prize$0
Parachute Payment$0
Prize Money$0
Loan Fees (In)$0
Owner Investment$0

Expense Breakdown

Player Wages$993K
Staff Wages$45K
Transfer Amortization$0
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$287K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Sep 2026 $1.4M $1.3M $91K $599K
Aug 2026 $0 $0 $0 $508K

Sponsorship

Sponsor Annual Income
Hometown Print $497K
Local Dairy Co. $490K