| 電視轉播收入 | $11K |
| 比賽日收入 | $5K |
| 贊助收入 | $0 |
| 商品銷售 | $2K |
| 獎金 | $0 |
| 球員薪資 | $99K |
| 職員薪資 | $45K |
| 設施維護 | $105K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2031 | $18K | $249K | $-232K | $4.8M |
| Jul 2031 | $18K | $249K | $-232K | $5.1M |
| Jun 2031 | $18K | $249K | $-232K | $5.3M |
| May 2031 | $18K | $249K | $-232K | $5.5M |
| Apr 2031 | $18K | $249K | $-231K | $5.8M |
| Mar 2031 | $18K | $249K | $-231K | $6.0M |
| Feb 2031 | $18K | $249K | $-231K | $6.2M |
| Jan 2031 | $144K | $249K | $-104K | $6.5M |
| Dec 2030 | $226K | $237K | $-11K | $6.6M |
| Nov 2030 | $18K | $237K | $-219K | $6.6M |
| Oct 2030 | $18K | $237K | $-219K | $6.8M |
| Sep 2030 | $18K | $238K | $-220K | $7.0M |