Free State Stars

South African Premier Soccer League

31 Mar 2030

Sunday

Process

Squad Staff Tactics Finances Scouting Academy Schedule Stats Transfers

Balance

$-12.2M

Transfer Budget

40.5K

Wage Budget

22.9M

Annual Wages

$20.8M

Monthly Income

$2.5M

Monthly Expenses

$3.3M

Net Monthly

$-786K

Income Breakdown

TV Revenue	$2.3M
TV Placement Bonus	$0
Matchday Revenue	$24K
Sponsorship	$0
Merchandising	$140K
Domestic Cup Prize	$0
Continental Prize	$0
Prize Money	$0
Loan Fees (In)	$0

Expense Breakdown

Player Wages	$1.9M
Staff Wages	$10K
Transfer Amortization	$0
Debt Interest	$66K
Loan Fees (Out)	$0
Facility Maintenance	$1.3M

Balance History

Income & Expenses

Month	Income	Expenses	Net Monthly	Balance
Mar 2030	$2.5M	$3.3M	$-786K	$-11.2M
Feb 2030	$2.3M	$3.3M	$-997K	$-10.5M
Jan 2030	$2.5M	$3.8M	$-1.3M	$-9.5M
Dec 2029	$2.5M	$3.2M	$-727K	$-8.2M
Nov 2029	$2.5M	$3.2M	$-674K	$-7.5M
Oct 2029	$2.9M	$3.3M	$-393K	$-6.8M
Sep 2029	$2.2M	$2.8M	$-676K	$-6.4M
Aug 2029	$2.2M	$2.6M	$-390K	$14.5M
Jul 2029	$2.2M	$2.7M	$-435K	$14.9M
Jun 2029	$3.1M	$2.6M	$561K	$15.4M
May 2029	$2.2M	$2.6M	$-335K	$14.8M
Apr 2029	$22.2M	$3.2M	$19.0M	$15.1M