| 電視轉播收入 | $23K |
| 比賽日收入 | $94K |
| 贊助收入 | $0 |
| 商品銷售 | $3K |
| 獎金 | $0 |
| 球員薪資 | $102K |
| 職員薪資 | $35K |
| 設施維護 | $65K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $120K | $201K | $-81K | $1.4M |
| Jul 2027 | $120K | $201K | $-81K | $1.5M |
| Jun 2027 | $2.1M | $214K | $1.8M | $1.6M |
| May 2027 | $120K | $214K | $-94K | $-231K |
| Apr 2027 | $120K | $214K | $-94K | $-137K |
| Mar 2027 | $120K | $227K | $-107K | $-43K |
| Feb 2027 | $120K | $213K | $-92K | $64K |
| Jan 2027 | $123K | $213K | $-89K | $156K |
| Dec 2026 | $120K | $213K | $-93K | $246K |
| Nov 2026 | $120K | $213K | $-93K | $338K |
| Oct 2026 | $119K | $213K | $-93K | $431K |
| Sep 2026 | $119K | $229K | $-110K | $525K |