| 電視轉播收入 | $23K |
| 比賽日收入 | $28K |
| 贊助收入 | $0 |
| 商品銷售 | $3K |
| 獎金 | $0 |
| 球員薪資 | $110K |
| 職員薪資 | $36K |
| 設施維護 | $70K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $55K | $217K | $-162K | $3.3M |
| Jul 2027 | $54K | $279K | $-225K | $3.5M |
| Jun 2027 | $790K | $199K | $591K | $3.7M |
| May 2027 | $54K | $198K | $-144K | $3.1M |
| Apr 2027 | $54K | $198K | $-144K | $3.2M |
| Mar 2027 | $54K | $197K | $-143K | $3.4M |
| Feb 2027 | $154K | $206K | $-51K | $3.5M |
| Jan 2027 | $124K | $206K | $-81K | $3.6M |
| Dec 2026 | $54K | $206K | $-152K | $3.7M |
| Nov 2026 | $54K | $206K | $-152K | $3.8M |
| Oct 2026 | $53K | $206K | $-152K | $4.0M |
| Sep 2026 | $3.8M | $208K | $3.6M | $4.1M |