Income Breakdown
| TV Revenue | $17K |
| Matchday Revenue | $7K |
| Sponsorship | $0 |
| Merchandising | $2K |
| Prize Money | $0 |
Expense Breakdown
| Player Wages | $187K |
| Staff Wages | $51K |
| Facility Maintenance | $115K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$83K |
$353K |
$-269K |
$-2.2M |
| Feb 2028 |
$51K |
$320K |
$-268K |
$-1.9M |
| Jan 2028 |
$27K |
$380K |
$-352K |
$-1.6M |
| Dec 2027 |
$27K |
$302K |
$-274K |
$-1.3M |
| Nov 2027 |
$27K |
$301K |
$-274K |
$-1.0M |
| Oct 2027 |
$27K |
$301K |
$-274K |
$-739K |
| Sep 2027 |
$51K |
$299K |
$-247K |
$-465K |
| Aug 2027 |
$28K |
$304K |
$-277K |
$-218K |
| Jul 2027 |
$53K |
$293K |
$-239K |
$59K |
| Jun 2027 |
$858K |
$325K |
$533K |
$298K |
| May 2027 |
$27K |
$325K |
$-298K |
$-235K |
| Apr 2027 |
$28K |
$325K |
$-297K |
$63K |