PWD Bamenda

Cameroonian Elite One
29 Jul 2029
Sunday
Process
Balance
$-985K
Transfer Budget
0.00
Wage Budget
1.8M
Annual Wages
$12.0M
Monthly Income
$4.2M
Monthly Expenses
$2.5M
Net Monthly
$1.7M

Income Breakdown

TV Revenue$3.2M
TV Placement Bonus$272K
Matchday Revenue$0
Sponsorship$0
Merchandising$157K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$251K
Loan Fees (In)$0

Expense Breakdown

Player Wages$998K
Staff Wages$8K
Transfer Amortization$291
Debt Interest$16K
Loan Fees (Out)$0
Facility Maintenance$1.4M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Jul 2029 $4.2M $2.5M $1.7M $-2.0M
Jun 2029 $3.4M $2.5M $949K $-3.7M
May 2029 $3.4M $2.5M $875K $-4.7M
Apr 2029 $3.5M $2.5M $964K $-5.5M
Mar 2029 $3.5M $2.5M $949K $-6.5M
Feb 2029 $3.4M $2.4M $950K $-7.4M
Jan 2029 $2.8M $2.7M $72K $-8.4M
Dec 2028 $3.3M $2.4M $960K $-8.5M
Nov 2028 $3.9M $2.5M $1.4M $-9.4M
Oct 2028 $3.3M $2.2M $1.1M $-10.8M
Sep 2028 $2.5M $2.5M $86K $-11.9M
Aug 2028 $2.6M $2.1M $495K $-12.0M

Sponsorship

No active sponsorship deals