| 電視轉播收入 | $10K |
| 比賽日收入 | $25K |
| 贊助收入 | $0 |
| 商品銷售 | $2K |
| 獎金 | $0 |
| 球員薪資 | $100K |
| 職員薪資 | $49K |
| 設施維護 | $145K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2029 | $50K | $294K | $-244K | $6.2M |
| Jul 2029 | $36K | $299K | $-263K | $6.5M |
| Jun 2029 | $36K | $302K | $-266K | $6.7M |
| May 2029 | $37K | $302K | $-266K | $7.0M |
| Apr 2029 | $37K | $300K | $-263K | $7.3M |
| Mar 2029 | $37K | $295K | $-258K | $7.5M |
| Feb 2029 | $44K | $532K | $-488K | $7.8M |
| Jan 2029 | $1.4M | $292K | $1.1M | $8.3M |
| Dec 2028 | $2.9M | $293K | $2.6M | $7.2M |
| Nov 2028 | $2.4M | $293K | $2.1M | $4.6M |
| Oct 2028 | $1.2M | $293K | $951K | $2.4M |
| Sep 2028 | $3.7M | $292K | $3.4M | $1.5M |