| 電視轉播收入 | $9K |
| 比賽日收入 | $30K |
| 贊助收入 | $0 |
| 商品銷售 | $1K |
| 獎金 | $0 |
| 球員薪資 | $82K |
| 職員薪資 | $38K |
| 設施維護 | $105K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Mar 2031 | $40K | $225K | $-185K | $919K |
| Feb 2031 | $40K | $240K | $-199K | $1.1M |
| Jan 2031 | $66K | $225K | $-159K | $1.3M |
| Dec 2030 | $177K | $230K | $-54K | $1.5M |
| Nov 2030 | $40K | $230K | $-190K | $1.5M |
| Oct 2030 | $40K | $230K | $-190K | $1.7M |
| Sep 2030 | $40K | $452K | $-412K | $1.9M |
| Aug 2030 | $40K | $222K | $-182K | $2.3M |
| Jul 2030 | $40K | $222K | $-182K | $2.5M |
| Jun 2030 | $40K | $222K | $-182K | $2.7M |
| May 2030 | $40K | $222K | $-182K | $2.9M |
| Apr 2030 | $40K | $223K | $-183K | $3.0M |