6 Sep 2026
Sunday
Process
Balance
$20.3M
Transfer Budget
2.3M
Wage Budget
22.0M
Annual Wages
$22.6M
Monthly Income
$11.4M
Monthly Expenses
$2.1M
Net Monthly
$9.3M

Income Breakdown

TV Revenue$5.8M
TV Placement Bonus$194K
Matchday Revenue$0
Sponsorship$352K
Merchandising$3.5M
Domestic Cup Prize$0
Continental Prize$0
Parachute Payment$0
Prize Money$0
Loan Fees (In)$25K
Owner Investment$0

Expense Breakdown

Player Wages$391K
Staff Wages$104K
Transfer Amortization$0
Debt Interest$0
Loan Fees (Out)$72K
Facility Maintenance$1.5M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Sep 2026 $11.4M $2.1M $9.3M $13.1M
Aug 2026 $0 $0 $0 $3.8M

Sponsorship

Sponsor Annual Income
Civic Energy $2.1M
Civic Energy $2.1M