| 電視轉播收入 | $11K |
| 比賽日收入 | $4K |
| 贊助收入 | $0 |
| 商品銷售 | $2K |
| 獎金 | $0 |
| 球員薪資 | $95K |
| 職員薪資 | $47K |
| 設施維護 | $125K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $44K | $422K | $-378K | $452K |
| Jul 2027 | $31K | $414K | $-383K | $830K |
| Jun 2027 | $17K | $257K | $-240K | $1.2M |
| May 2027 | $17K | $257K | $-240K | $1.5M |
| Apr 2027 | $17K | $256K | $-239K | $1.7M |
| Mar 2027 | $25K | $256K | $-231K | $1.9M |
| Feb 2027 | $846K | $286K | $560K | $2.2M |
| Jan 2027 | $49K | $258K | $-210K | $1.6M |
| Dec 2026 | $479K | $256K | $223K | $1.8M |
| Nov 2026 | $17K | $256K | $-239K | $1.6M |
| Oct 2026 | $94K | $257K | $-163K | $1.8M |
| Sep 2026 | $266K | $273K | $-7K | $2.0M |