Income Breakdown
| TV Revenue | $463 |
| Matchday Revenue | $960 |
| Sponsorship | $0 |
| Merchandising | $45 |
| Prize Money | $0 |
Expense Breakdown
| Player Wages | $42K |
| Staff Wages | $24K |
| Facility Maintenance | $65K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$1.2M |
$131K |
$1.1M |
$11.0M |
| Feb 2028 |
$1K |
$131K |
$-130K |
$10.0M |
| Jan 2028 |
$2.0M |
$131K |
$1.8M |
$10.1M |
| Dec 2027 |
$3.0M |
$132K |
$2.8M |
$8.2M |
| Nov 2027 |
$2.4M |
$132K |
$2.3M |
$5.4M |
| Oct 2027 |
$1.2M |
$132K |
$1.1M |
$3.1M |
| Sep 2027 |
$3.6M |
$132K |
$3.5M |
$2.1M |
| Aug 2027 |
$10K |
$133K |
$-122K |
$-1.4M |
| Jul 2027 |
$7K |
$132K |
$-125K |
$-1.3M |
| Jun 2027 |
$1K |
$132K |
$-131K |
$-1.2M |
| May 2027 |
$1K |
$133K |
$-131K |
$-1.1M |
| Apr 2027 |
$1K |
$136K |
$-134K |
$-922K |