| 電視轉播收入 | $7K |
| 比賽日收入 | $0 |
| 贊助收入 | $0 |
| 商品銷售 | $627 |
| 獎金 | $0 |
| 球員薪資 | $64K |
| 職員薪資 | $22K |
| 設施維護 | $65K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $30K | $163K | $-133K | $-62K |
| Jul 2027 | $1.1M | $151K | $997K | $70K |
| Jun 2027 | $7K | $151K | $-143K | $-926K |
| May 2027 | $7K | $150K | $-143K | $-783K |
| Apr 2027 | $7K | $150K | $-142K | $-641K |
| Mar 2027 | $7K | $150K | $-142K | $-498K |
| Feb 2027 | $17K | $170K | $-153K | $-356K |
| Jan 2027 | $7K | $160K | $-153K | $-203K |
| Dec 2026 | $7K | $150K | $-143K | $-50K |
| Nov 2026 | $7K | $150K | $-143K | $93K |
| Oct 2026 | $35K | $163K | $-128K | $236K |
| Sep 2026 | $7K | $142K | $-135K | $365K |