| 電視轉播收入 | $47K |
| 比賽日收入 | $4K |
| 贊助收入 | $0 |
| 商品銷售 | $6K |
| 獎金 | $0 |
| 球員薪資 | $170K |
| 職員薪資 | $42K |
| 設施維護 | $30K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $57K | $242K | $-185K | $1.8M |
| Jul 2027 | $66K | $315K | $-248K | $2.0M |
| Jun 2027 | $57K | $237K | $-180K | $2.3M |
| May 2027 | $56K | $237K | $-181K | $2.4M |
| Apr 2027 | $56K | $237K | $-181K | $2.6M |
| Mar 2027 | $55K | $259K | $-204K | $2.8M |
| Feb 2027 | $3.2M | $234K | $2.9M | $3.0M |
| Jan 2027 | $528K | $234K | $294K | $92K |
| Dec 2026 | $55K | $234K | $-179K | $-202K |
| Nov 2026 | $54K | $234K | $-180K | $-23K |
| Oct 2026 | $54K | $234K | $-180K | $157K |
| Sep 2026 | $55K | $227K | $-172K | $336K |