NK Varazdin

Croatian Prva HNL
26 Sep 2027
Sunday
Process
Balance
$25.8M
Transfer Budget
9.9M
Wage Budget
34.9M
Annual Wages
$25.5M
Monthly Income
$7.1M
Monthly Expenses
$5.3M
Net Monthly
$1.8M

Income Breakdown

TV Revenue$4.2M
TV Placement Bonus$1.9M
Matchday Revenue$17K
Sponsorship$67K
Merchandising$909K
Domestic Cup Prize$0
Continental Prize$0
Parachute Payment$0
Prize Money$0
Loan Fees (In)$0
Owner Investment$0

Expense Breakdown

Player Wages$4.1M
Staff Wages$44K
Transfer Amortization$61K
Debt Interest$0
Loan Fees (Out)$6K
Facility Maintenance$1.2M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Sep 2027 $7.1M $5.3M $1.8M $23.4M
Aug 2027 $5.8M $3.2M $2.7M $21.5M
Jul 2027 $6.4M $3.1M $3.4M $31.7M
Jun 2027 $8.3M $3.1M $5.2M $28.3M
May 2027 $5.7M $3.7M $2.0M $23.1M
Apr 2027 $5.7M $3.1M $2.6M $21.1M
Mar 2027 $5.8M $3.1M $2.7M $18.5M
Feb 2027 $5.8M $3.2M $2.6M $15.8M
Jan 2027 $5.8M $3.4M $2.4M $13.2M
Dec 2026 $5.8M $3.1M $2.7M $10.7M
Nov 2026 $5.6M $3.2M $2.4M $8.0M
Oct 2026 $5.4M $4.8M $664K $5.6M

Sponsorship

Sponsor Annual Income
Greenfield Foods $390K
Westside Builders $409K