Puskas Akademia

Hungarian NB I
10 Apr 2027
Saturday
Process
Balance
$26.1M
Transfer Budget
0.00
Wage Budget
Not Set
Annual Wages
$19.0M
Monthly Income
$5.6M
Monthly Expenses
$2.9M
Net Monthly
$2.7M

Income Breakdown

TV Revenue$2.5M
TV Placement Bonus$1.3M
Matchday Revenue$19K
Sponsorship$177K
Merchandising$1.6M
Domestic Cup Prize$0
Continental Prize$0
Parachute Payment$0
Prize Money$0
Loan Fees (In)$0
Owner Investment$0

Expense Breakdown

Player Wages$1.7M
Staff Wages$79K
Transfer Amortization$12K
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$1.1M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Apr 2027 $5.6M $2.9M $2.7M $23.8M
Mar 2027 $6.4M $3.1M $3.3M $21.2M
Feb 2027 $5.6M $3.5M $2.2M $17.9M
Jan 2027 $5.8M $3.2M $2.6M $15.8M
Dec 2026 $6.0M $3.3M $2.7M $13.2M
Nov 2026 $5.5M $3.2M $2.3M $10.5M
Oct 2026 $5.2M $4.8M $459K $8.2M
Sep 2026 $5.7M $2.6M $3.1M $7.7M
Aug 2026 $0 $0 $0 $5.1M

Sponsorship

Sponsor Annual Income
Northwind Insurance $1.1M
Beacon Telecom $1.1M