Kokand 1912

Uzbek Super League
4 Oct 2027
Monday
Process
Balance
$3.4M
Transfer Budget
203.5K
Wage Budget
7.5M
Annual Wages
$8.0M
Monthly Income
$1.8M
Monthly Expenses
$1.5M
Net Monthly
$255K

Income Breakdown

TV Revenue$1.0M
TV Placement Bonus$423K
Matchday Revenue$54K
Sponsorship$17K
Merchandising$192K
Domestic Cup Prize$0
Continental Prize$0
Parachute Payment$0
Prize Money$0
Loan Fees (In)$43K
Owner Investment$0

Expense Breakdown

Player Wages$1.1M
Staff Wages$40K
Transfer Amortization$4K
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$422K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Oct 2027 $1.8M $1.5M $255K $2.7M
Sep 2027 $2.0M $2.8M $-849K $2.4M
Aug 2027 $1.7M $1.4M $295K $3.2M
Jul 2027 $2.0M $1.4M $616K $2.9M
Jun 2027 $1.8M $1.4M $334K $2.5M
May 2027 $1.5M $1.5M $60K $2.2M
Apr 2027 $1.5M $1.4M $108K $2.1M
Mar 2027 $1.8M $1.2M $542K $2.0M
Feb 2027 $2.0M $1.3M $779K $1.5M
Jan 2027 $1.8M $1.3M $443K $713K
Dec 2026 $2.2M $1.2M $933K $271K
Nov 2026 $1.9M $1.2M $666K $-663K

Sponsorship

Sponsor Annual Income
Hometown Print $103K
Westside Builders $102K