PWD Bamenda

Cameroonian Elite One
27 Sep 2028
Wednesday
Process
Balance
$52.3M
Transfer Budget
20.8M
Wage Budget
34.1M
Annual Wages
$9.0M
Monthly Income
$4.4M
Monthly Expenses
$1.8M
Net Monthly
$2.7M

Income Breakdown

TV Revenue$2.6M
TV Placement Bonus$1.5M
Matchday Revenue$0
Sponsorship$38K
Merchandising$388K
Domestic Cup Prize$0
Continental Prize$0
Parachute Payment$0
Prize Money$0
Loan Fees (In)$0
Owner Investment$0

Expense Breakdown

Player Wages$977K
Staff Wages$25K
Transfer Amortization$5K
Debt Interest$0
Loan Fees (Out)$0
Facility Maintenance$763K

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
Sep 2028 $4.4M $1.8M $2.7M $49.7M
Aug 2028 $4.6M $1.5M $3.2M $47.0M
Jul 2028 $5.4M $1.4M $4.0M $43.8M
Jun 2028 $4.5M $1.4M $3.1M $39.8M
May 2028 $4.4M $1.9M $2.6M $36.7M
Apr 2028 $5.3M $1.5M $3.8M $34.1M
Mar 2028 $4.3M $1.5M $2.9M $30.3M
Feb 2028 $4.6M $1.5M $3.1M $27.4M
Jan 2028 $4.8M $1.3M $3.4M $24.3M
Dec 2027 $4.2M $1.3M $2.9M $20.9M
Nov 2027 $4.5M $1.3M $3.2M $18.0M
Oct 2027 $4.4M $1.3M $3.1M $14.8M

Sponsorship

Sponsor Annual Income
Hometown Print $237K
Hometown Print $215K