Football Transfer Structurer & PSR Impact Simulator

Deal Parameters Preset Scenarios

Target Player Name

Guaranteed Fee (£M) £120M

Contract Length (Yrs) 5 Yrs

Weekly Wage (£k/wk) £375k/wk

Agent Commission (%) 8%

Total Add-Ons (£M) £30M

Add-On Realization (%) 60%

Club Compliance Thresholds

Current PSR Headroom (£M)

3-Yr PSR Limit (£M)

Annual Base PSR Impact £43.5M/yr Fee: £24.0M/yr | Wage: £19.5M/yr

Expected Add-On NPV £18.0M £3.6M/yr conditional impact

Wage Hierarchy Rank #1 Top Earner Highest in Squad (+£25k/wk over #2)

Multi-Year Amortization vs PSR Headroom

Fee Amortization

Annual Wages

Agent Fee

Squad Wage Structure Disruption Weekly Wages (£k/wk)

Financial Component	Total Commitment	Annual Amortized Cost	PSR Rule Accounting

Transfer Contract & Compliance Proof

Target Vinicius Junior generates an annual PSR charge of £43.5M/yr (£24.0M transfer fee amortization + £19.5M salary). Remaining PSR headroom is £1.5M/yr.