| 電視轉播收入 | $28K |
| 比賽日收入 | $10K |
| 贊助收入 | $0 |
| 商品銷售 | $4K |
| 獎金 | $0 |
| 球員薪資 | $84K |
| 職員薪資 | $39K |
| 設施維護 | $125K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2029 | $43K | $248K | $-206K | $224K |
| Jul 2029 | $462K | $248K | $215K | $430K |
| Jun 2029 | $836K | $303K | $532K | $215K |
| May 2029 | $43K | $303K | $-261K | $-317K |
| Apr 2029 | $43K | $310K | $-267K | $-56K |
| Mar 2029 | $43K | $310K | $-268K | $211K |
| Feb 2029 | $43K | $310K | $-267K | $479K |
| Jan 2029 | $58K | $310K | $-253K | $746K |
| Dec 2028 | $43K | $310K | $-267K | $998K |
| Nov 2028 | $42K | $310K | $-268K | $1.3M |
| Oct 2028 | $42K | $310K | $-268K | $1.5M |
| Sep 2028 | $42K | $321K | $-279K | $1.8M |