| 電視轉播收入 | $11K |
| 比賽日收入 | $10K |
| 贊助收入 | $0 |
| 商品銷售 | $2K |
| 獎金 | $0 |
| 球員薪資 | $83K |
| 職員薪資 | $44K |
| 設施維護 | $85K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $23K | $211K | $-188K | $-646K |
| Jul 2027 | $24K | $215K | $-191K | $-458K |
| Jun 2027 | $23K | $227K | $-204K | $-267K |
| May 2027 | $23K | $227K | $-204K | $-63K |
| Apr 2027 | $23K | $226K | $-204K | $141K |
| Mar 2027 | $23K | $226K | $-204K | $345K |
| Feb 2027 | $26K | $210K | $-184K | $549K |
| Jan 2027 | $37K | $210K | $-172K | $732K |
| Dec 2026 | $185K | $216K | $-31K | $904K |
| Nov 2026 | $23K | $216K | $-193K | $936K |
| Oct 2026 | $23K | $216K | $-193K | $1.1M |
| Sep 2026 | $23K | $201K | $-178K | $1.3M |