| 電視轉播收入 | $14K |
| 比賽日收入 | $14K |
| 贊助收入 | $0 |
| 商品銷售 | $2K |
| 獎金 | $0 |
| 球員薪資 | $105K |
| 職員薪資 | $50K |
| 設施維護 | $115K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $39K | $270K | $-231K | $-888K |
| Jul 2027 | $70K | $273K | $-202K | $-657K |
| Jun 2027 | $31K | $273K | $-242K | $-455K |
| May 2027 | $31K | $272K | $-241K | $-213K |
| Apr 2027 | $31K | $269K | $-239K | $29K |
| Mar 2027 | $31K | $266K | $-235K | $267K |
| Feb 2027 | $31K | $266K | $-235K | $503K |
| Jan 2027 | $45K | $266K | $-221K | $738K |
| Dec 2026 | $31K | $266K | $-235K | $959K |
| Nov 2026 | $639K | $273K | $366K | $1.2M |
| Oct 2026 | $31K | $273K | $-243K | $828K |
| Sep 2026 | $59K | $258K | $-200K | $1.1M |