PWD Bamenda

Cameroonian Elite One
3 Dec 2028
Sunday
Process
Balance
$-8.0M
Transfer Budget
0.00
Wage Budget
3.5M
Annual Wages
$10.5M
Monthly Income
$3.3M
Monthly Expenses
$2.4M
Net Monthly
$960K

Income Breakdown

TV Revenue$2.6M
TV Placement Bonus$259K
Matchday Revenue$51K
Sponsorship$0
Merchandising$157K
Domestic Cup Prize$0
Continental Prize$0
Prize Money$0
Loan Fees (In)$0

Expense Breakdown

Player Wages$830K
Staff Wages$20K
Transfer Amortization$291
Debt Interest$83K
Loan Fees (Out)$0
Facility Maintenance$1.4M

Balance History

Income & Expenses

Month Income Expenses Net Monthly Balance
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
Jul 2028 $2.9M $2.1M $805K $-12.5M
Jun 2028 $2.5M $2.1M $406K $-13.3M
May 2028 $2.5M $2.1M $359K $-13.7M
Apr 2028 $2.5M $2.1M $381K $-14.1M
Mar 2028 $2.5M $2.3M $189K $-14.4M
Feb 2028 $3.2M $2.4M $831K $-14.6M
Jan 2028 $1.3M $2.4M $-1.1M $-15.5M

Sponsorship

No active sponsorship deals