Income Breakdown
| TV Revenue | $463 |
| Matchday Revenue | $2K |
| Sponsorship | $0 |
| Merchandising | $45 |
| Prize Money | $0 |
Expense Breakdown
| Player Wages | $41K |
| Staff Wages | $28K |
| Facility Maintenance | $85K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$3K |
$153K |
$-151K |
$-2.9M |
| Feb 2028 |
$3K |
$153K |
$-151K |
$-2.7M |
| Jan 2028 |
$3K |
$275K |
$-272K |
$-2.5M |
| Dec 2027 |
$5K |
$153K |
$-149K |
$-2.3M |
| Nov 2027 |
$3K |
$153K |
$-150K |
$-2.1M |
| Oct 2027 |
$3K |
$153K |
$-150K |
$-2.0M |
| Sep 2027 |
$17K |
$153K |
$-135K |
$-1.8M |
| Aug 2027 |
$3K |
$156K |
$-153K |
$-1.7M |
| Jul 2027 |
$11K |
$152K |
$-141K |
$-1.5M |
| Jun 2027 |
$3K |
$152K |
$-149K |
$-1.4M |
| May 2027 |
$3K |
$152K |
$-149K |
$-1.3M |
| Apr 2027 |
$3K |
$155K |
$-152K |
$-1.1M |