Income Breakdown
| TV Revenue | $549K |
| Matchday Revenue | $14K |
| Sponsorship | $0 |
| Merchandising | $176K |
| Prize Money | $0 |
Expense Breakdown
| Player Wages | $71K |
| Staff Wages | $25K |
| Facility Maintenance | $622K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2029 |
$988K |
$718K |
$271K |
$25.3M |
| Dec 2028 |
$736K |
$717K |
$18K |
$25.0M |
| Nov 2028 |
$731K |
$716K |
$16K |
$25.0M |
| Oct 2028 |
$283K |
$414K |
$-131K |
$24.9M |
| Sep 2028 |
$281K |
$412K |
$-131K |
$25.1M |
| Aug 2028 |
$280K |
$405K |
$-125K |
$25.2M |
| Jul 2028 |
$281K |
$406K |
$-125K |
$25.3M |
| Jun 2028 |
$339K |
$408K |
$-70K |
$25.5M |
| May 2028 |
$279K |
$408K |
$-129K |
$25.5M |
| Apr 2028 |
$275K |
$409K |
$-134K |
$25.7M |
| Mar 2028 |
$274K |
$409K |
$-136K |
$25.8M |
| Feb 2028 |
$104K |
$289K |
$-185K |
$25.9M |