| 電視轉播收入 | $48K |
| 比賽日收入 | $16K |
| 贊助收入 | $0 |
| 商品銷售 | $7K |
| 獎金 | $0 |
| 球員薪資 | $303K |
| 職員薪資 | $55K |
| 設施維護 | $125K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Mar 2031 | $71K | $483K | $-412K | $-205K |
| Feb 2031 | $71K | $457K | $-386K | $207K |
| Jan 2031 | $83K | $457K | $-374K | $593K |
| Dec 2030 | $72K | $457K | $-385K | $967K |
| Nov 2030 | $71K | $457K | $-385K | $1.4M |
| Oct 2030 | $72K | $457K | $-385K | $1.7M |
| Sep 2030 | $73K | $1.1M | $-987K | $2.1M |
| Aug 2030 | $73K | $552K | $-479K | $3.1M |
| Jul 2030 | $74K | $401K | $-327K | $3.6M |
| Jun 2030 | $3.1M | $416K | $2.7M | $3.9M |
| May 2030 | $73K | $416K | $-343K | $1.2M |
| Apr 2030 | $73K | $419K | $-346K | $1.6M |