| 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 | $105K |
| 職員薪資 | $40K |
| 設施維護 | $145K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $70K | $290K | $-220K | $-380K |
| Jul 2027 | $18K | $290K | $-272K | $-160K |
| Jun 2027 | $18K | $290K | $-272K | $112K |
| May 2027 | $18K | $290K | $-272K | $384K |
| Apr 2027 | $18K | $289K | $-271K | $655K |
| Mar 2027 | $21K | $292K | $-271K | $926K |
| Feb 2027 | $18K | $290K | $-273K | $1.2M |
| Jan 2027 | $47K | $290K | $-244K | $1.5M |
| Dec 2026 | $304K | $292K | $13K | $1.7M |
| Nov 2026 | $18K | $292K | $-274K | $1.7M |
| Oct 2026 | $18K | $292K | $-274K | $2.0M |
| Sep 2026 | $25K | $276K | $-251K | $2.2M |