| 電視轉播收入 | $30K |
| 比賽日收入 | $36K |
| 贊助收入 | $0 |
| 商品銷售 | $4K |
| 獎金 | $0 |
| 球員薪資 | $269K |
| 職員薪資 | $61K |
| 設施維護 | $145K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $114K | $519K | $-405K | $-75K |
| Jul 2027 | $1.5M | $481K | $989K | $330K |
| Jun 2027 | $70K | $481K | $-412K | $-659K |
| May 2027 | $69K | $480K | $-411K | $-247K |
| Apr 2027 | $69K | $480K | $-411K | $164K |
| Mar 2027 | $69K | $459K | $-391K | $575K |
| Feb 2027 | $69K | $409K | $-339K | $966K |
| Jan 2027 | $95K | $409K | $-314K | $1.3M |
| Dec 2026 | $1.3M | $480K | $847K | $1.6M |
| Nov 2026 | $69K | $480K | $-410K | $773K |
| Oct 2026 | $69K | $462K | $-393K | $1.2M |
| Sep 2026 | $69K | $398K | $-329K | $1.6M |