| 電視轉播收入 | $19K |
| 比賽日收入 | $68K |
| 贊助收入 | $0 |
| 商品銷售 | $3K |
| 獎金 | $0 |
| 球員薪資 | $111K |
| 職員薪資 | $49K |
| 設施維護 | $50K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Feb 2029 | $90K | $210K | $-120K | $10.3M |
| Jan 2029 | $2.7M | $249K | $2.4M | $10.4M |
| Dec 2028 | $2.0M | $249K | $1.7M | $8.0M |
| Nov 2028 | $1.5M | $249K | $1.2M | $6.2M |
| Oct 2028 | $790K | $249K | $542K | $5.0M |
| Sep 2028 | $3.0M | $249K | $2.8M | $4.4M |
| Aug 2028 | $90K | $303K | $-213K | $1.7M |
| Jul 2028 | $90K | $594K | $-504K | $1.9M |
| Jun 2028 | $90K | $214K | $-124K | $2.4M |
| May 2028 | $90K | $214K | $-124K | $2.5M |
| Apr 2028 | $90K | $214K | $-123K | $2.6M |
| Mar 2028 | $90K | $218K | $-128K | $2.7M |