| 電視轉播收入 | $16K |
| 比賽日收入 | $45K |
| 贊助收入 | $0 |
| 商品銷售 | $2K |
| 獎金 | $0 |
| 球員薪資 | $203K |
| 職員薪資 | $53K |
| 設施維護 | $135K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $87K | $435K | $-348K | $143K |
| Jul 2027 | $374K | $538K | $-164K | $491K |
| Jun 2027 | $1.1M | $428K | $719K | $655K |
| May 2027 | $63K | $428K | $-365K | $-64K |
| Apr 2027 | $63K | $428K | $-365K | $301K |
| Mar 2027 | $63K | $428K | $-364K | $665K |
| Feb 2027 | $101K | $583K | $-481K | $1.0M |
| Jan 2027 | $93K | $407K | $-314K | $1.5M |
| Dec 2026 | $63K | $407K | $-343K | $1.8M |
| Nov 2026 | $63K | $407K | $-343K | $2.2M |
| Oct 2026 | $64K | $407K | $-343K | $2.5M |
| Sep 2026 | $63K | $384K | $-321K | $2.9M |