| 電視轉播收入 | $9K |
| 比賽日收入 | $0 |
| 贊助收入 | $0 |
| 商品銷售 | $1K |
| 獎金 | $0 |
| 球員薪資 | $105K |
| 職員薪資 | $37K |
| 設施維護 | $25K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $10K | $186K | $-176K | $-960K |
| Jul 2027 | $35K | $188K | $-154K | $-784K |
| Jun 2027 | $188K | $171K | $18K | $-630K |
| May 2027 | $10K | $171K | $-161K | $-648K |
| Apr 2027 | $10K | $170K | $-161K | $-487K |
| Mar 2027 | $10K | $170K | $-161K | $-326K |
| Feb 2027 | $10K | $170K | $-161K | $-166K |
| Jan 2027 | $10K | $171K | $-161K | $-5K |
| Dec 2026 | $10K | $170K | $-161K | $156K |
| Nov 2026 | $10K | $170K | $-161K | $317K |
| Oct 2026 | $10K | $170K | $-161K | $477K |
| Sep 2026 | $10K | $134K | $-124K | $638K |