17 Oct 2026
Saturday
Process
Balance
$32.3M
Transfer Budget
2.3M
Wage Budget
22.5M
Annual Wages
$24.4M
Monthly Income
$13.5M
Monthly Expenses
$4.5M
Net Monthly
$8.9M

Income Breakdown

TV Revenue$5.7M
TV Placement Bonus$1.7M
Matchday Revenue$127K
Sponsorship$420K
Merchandising$3.5M
Domestic Cup Prize$0
Continental Prize$1.8M
Parachute Payment$0
Prize Money$0
Loan Fees (In)$195K
Owner Investment$0

Expense Breakdown

Player Wages$2.7M
Staff Wages$81K
Transfer Amortization$20K
Debt Interest$0
Loan Fees (Out)$27K
Facility Maintenance$1.7M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Oct 2026 $13.5M $4.5M $8.9M $24.8M
Sep 2026 $15.6M $2.6M $13.0M $15.8M
Aug 2026 $0 $0 $0 $3.8M

Sponsorship

Sponsor Annual Income
Beacon Telecom $2.5M
Civic Energy $2.5M