| 電視轉播收入 | $27K |
| 比賽日收入 | $17K |
| 贊助收入 | $0 |
| 商品銷售 | $4K |
| 獎金 | $0 |
| 球員薪資 | $154K |
| 職員薪資 | $44K |
| 設施維護 | $125K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $245K | $323K | $-78K | $354K |
| Jul 2027 | $49K | $326K | $-278K | $431K |
| Jun 2027 | $1.3M | $330K | $1.0M | $709K |
| May 2027 | $46K | $330K | $-283K | $-304K |
| Apr 2027 | $47K | $329K | $-282K | $-21K |
| Mar 2027 | $47K | $328K | $-282K | $262K |
| Feb 2027 | $70K | $450K | $-380K | $543K |
| Jan 2027 | $65K | $320K | $-256K | $923K |
| Dec 2026 | $47K | $320K | $-274K | $1.2M |
| Nov 2026 | $47K | $320K | $-274K | $1.5M |
| Oct 2026 | $108K | $337K | $-228K | $1.7M |
| Sep 2026 | $1.0M | $342K | $685K | $2.0M |