Bendel Insurance

Nigerian Premier League
23 Nov 2028
Thursday
Process
Balance
$32.4M
Transfer Budget
9.4M
Wage Budget
25.5M
Annual Wages
$10.0M
Monthly Income
$3.5M
Monthly Expenses
$1.6M
Net Monthly
$2.0M

Income Breakdown

TV Revenue$2.8M
TV Placement Bonus$372K
Matchday Revenue$74K
Sponsorship$38K
Merchandising$245K
Domestic Cup Prize$0
Continental Prize$0
Parachute Payment$0
Prize Money$0
Loan Fees (In)$0
Owner Investment$0

Expense Breakdown

Player Wages$932K
Staff Wages$22K
Transfer Amortization$2K
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$639K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Nov 2028 $3.5M $1.6M $2.0M $30.5M
Oct 2028 $3.6M $2.6M $1.0M $28.6M
Sep 2028 $3.4M $2.3M $1.1M $27.5M
Aug 2028 $3.4M $2.0M $1.4M $26.4M
Jul 2028 $3.3M $1.9M $1.4M $25.0M
Jun 2028 $3.5M $1.8M $1.7M $23.6M
May 2028 $3.2M $2.0M $1.2M $21.9M
Apr 2028 $3.5M $1.9M $1.6M $20.8M
Mar 2028 $3.8M $1.8M $2.0M $19.1M
Feb 2028 $4.3M $2.8M $1.5M $17.2M
Jan 2028 $4.2M $1.5M $2.7M $35.9M
Dec 2027 $3.7M $1.6M $2.1M $33.3M

Sponsorship

Sponsor Annual Income
Greenfield Foods $223K
Local Dairy Co. $227K