Fauve Azur Elite

Cameroonian Elite One
16 Oct 2027
Saturday
Process
Balance
$21.3M
Transfer Budget
10.0M
Wage Budget
20.9M
Annual Wages
$4.5M
Monthly Income
$2.6M
Monthly Expenses
$1.0M
Net Monthly
$1.6M

Income Breakdown

TV Revenue$2.4M
TV Placement Bonus$116K
Matchday Revenue$0
Sponsorship$4K
Merchandising$145K
Domestic Cup Prize$0
Continental Prize$0
Parachute Payment$0
Prize Money$0
Loan Fees (In)$864
Owner Investment$0

Expense Breakdown

Player Wages$535K
Staff Wages$22K
Transfer Amortization$2K
Debt Interest$0
Loan Fees (Out)$2K
Facility Maintenance$455K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Oct 2027 $2.6M $1.0M $1.6M $19.6M
Sep 2027 $2.7M $979K $1.8M $23.8M
Aug 2027 $2.7M $820K $1.9M $22.2M
Jul 2027 $2.7M $825K $1.9M $20.3M
Jun 2027 $2.6M $829K $1.8M $18.4M
May 2027 $2.7M $1.0M $1.6M $16.6M
Apr 2027 $2.7M $838K $1.9M $15.0M
Mar 2027 $2.8M $948K $1.8M $13.1M
Feb 2027 $2.7M $969K $1.7M $11.2M
Jan 2027 $2.8M $1.2M $1.6M $9.5M
Dec 2026 $2.7M $920K $1.8M $7.9M
Nov 2026 $3.2M $1.0M $2.2M $6.1M

Sponsorship

Sponsor Annual Income
Local Dairy Co. $43K