| 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 | $85K |
| 職員薪資 | $43K |
| 設施維護 | $85K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $18K | $213K | $-195K | $-563K |
| Jul 2027 | $18K | $212K | $-194K | $-368K |
| Jun 2027 | $18K | $224K | $-206K | $-174K |
| May 2027 | $18K | $224K | $-206K | $32K |
| Apr 2027 | $18K | $223K | $-205K | $238K |
| Mar 2027 | $18K | $223K | $-205K | $443K |
| Feb 2027 | $18K | $223K | $-205K | $649K |
| Jan 2027 | $35K | $223K | $-189K | $854K |
| Dec 2026 | $355K | $226K | $129K | $1.0M |
| Nov 2026 | $18K | $226K | $-209K | $914K |
| Oct 2026 | $18K | $214K | $-196K | $1.1M |
| Sep 2026 | $18K | $199K | $-181K | $1.3M |