| 電視轉播收入 | $9K |
| 比賽日收入 | $5K |
| 贊助收入 | $0 |
| 商品銷售 | $1K |
| 獎金 | $0 |
| 球員薪資 | $144K |
| 職員薪資 | $55K |
| 設施維護 | $155K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $15K | $442K | $-427K | $-1.1M |
| Jul 2027 | $75K | $365K | $-289K | $-654K |
| Jun 2027 | $15K | $506K | $-490K | $-365K |
| May 2027 | $15K | $505K | $-490K | $126K |
| Apr 2027 | $15K | $504K | $-489K | $616K |
| Mar 2027 | $195K | $611K | $-415K | $1.1M |
| Feb 2027 | $99K | $443K | $-344K | $1.5M |
| Jan 2027 | $52K | $443K | $-391K | $1.9M |
| Dec 2026 | $677K | $443K | $235K | $2.3M |
| Nov 2026 | $15K | $443K | $-427K | $2.0M |
| Oct 2026 | $15K | $443K | $-427K | $2.4M |
| Sep 2026 | $56K | $356K | $-299K | $2.9M |