| 電視轉播收入 | $24K |
| 比賽日收入 | $0 |
| 贊助收入 | $0 |
| 商品銷售 | $3K |
| 獎金 | $0 |
| 球員薪資 | $97K |
| 職員薪資 | $39K |
| 設施維護 | $50K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $69K | $230K | $-160K | $126K |
| Jul 2027 | $1.3M | $221K | $1.1M | $287K |
| Jun 2027 | $27K | $203K | $-177K | $-806K |
| May 2027 | $26K | $203K | $-177K | $-629K |
| Apr 2027 | $26K | $203K | $-177K | $-452K |
| Mar 2027 | $26K | $242K | $-216K | $-276K |
| Feb 2027 | $55K | $204K | $-149K | $-60K |
| Jan 2027 | $28K | $173K | $-145K | $89K |
| Dec 2026 | $26K | $173K | $-147K | $234K |
| Nov 2026 | $25K | $173K | $-148K | $382K |
| Oct 2026 | $25K | $189K | $-163K | $530K |
| Sep 2026 | $69K | $176K | $-107K | $693K |