| 電視轉播收入 | $23K |
| 比賽日收入 | $30K |
| 贊助收入 | $0 |
| 商品銷售 | $3K |
| 獎金 | $0 |
| 球員薪資 | $118K |
| 職員薪資 | $35K |
| 設施維護 | $175K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $80K | $328K | $-248K | $2.1M |
| Jul 2027 | $86K | $467K | $-381K | $2.4M |
| Jun 2027 | $57K | $327K | $-271K | $2.8M |
| May 2027 | $56K | $327K | $-271K | $3.0M |
| Apr 2027 | $56K | $327K | $-271K | $3.3M |
| Mar 2027 | $56K | $327K | $-271K | $3.6M |
| Feb 2027 | $87K | $332K | $-246K | $3.8M |
| Jan 2027 | $635K | $316K | $319K | $4.1M |
| Dec 2026 | $57K | $316K | $-259K | $3.8M |
| Nov 2026 | $57K | $316K | $-259K | $4.0M |
| Oct 2026 | $57K | $316K | $-260K | $4.3M |
| Sep 2026 | $3.8M | $316K | $3.5M | $4.5M |