| 電視轉播收入 | $10K |
| 比賽日收入 | $7K |
| 贊助收入 | $0 |
| 商品銷售 | $980 |
| 獎金 | $0 |
| 球員薪資 | $162K |
| 職員薪資 | $36K |
| 設施維護 | $105K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $18K | $303K | $-285K | $787K |
| Jul 2027 | $1.2M | $265K | $895K | $1.1M |
| Jun 2027 | $18K | $265K | $-248K | $177K |
| May 2027 | $18K | $265K | $-248K | $425K |
| Apr 2027 | $18K | $265K | $-247K | $673K |
| Mar 2027 | $18K | $265K | $-247K | $920K |
| Feb 2027 | $43K | $268K | $-225K | $1.2M |
| Jan 2027 | $45K | $268K | $-223K | $1.4M |
| Dec 2026 | $18K | $268K | $-250K | $1.6M |
| Nov 2026 | $18K | $268K | $-250K | $1.9M |
| Oct 2026 | $87K | $271K | $-184K | $2.1M |
| Sep 2026 | $18K | $259K | $-241K | $2.3M |