| 電視轉播收入 | $30K |
| 比賽日收入 | $18K |
| 贊助收入 | $0 |
| 商品銷售 | $4K |
| 獎金 | $0 |
| 球員薪資 | $282K |
| 職員薪資 | $54K |
| 設施維護 | $85K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Feb 2028 | $52K | $422K | $-370K | $11K |
| Jan 2028 | $59K | $421K | $-362K | $381K |
| Dec 2027 | $51K | $421K | $-370K | $743K |
| Nov 2027 | $52K | $421K | $-369K | $1.1M |
| Oct 2027 | $51K | $421K | $-370K | $1.5M |
| Sep 2027 | $78K | $582K | $-504K | $1.9M |
| Aug 2027 | $59K | $641K | $-582K | $2.4M |
| Jul 2027 | $4.7M | $405K | $4.3M | $2.9M |
| Jun 2027 | $52K | $419K | $-367K | $-1.3M |
| May 2027 | $52K | $419K | $-367K | $-975K |
| Apr 2027 | $53K | $420K | $-368K | $-608K |
| Mar 2027 | $52K | $419K | $-366K | $-240K |