| 電視轉播收入 | $34K |
| 比賽日收入 | $43K |
| 贊助收入 | $0 |
| 商品銷售 | $5K |
| 獎金 | $0 |
| 球員薪資 | $109K |
| 職員薪資 | $43K |
| 設施維護 | $95K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $222K | $357K | $-135K | $1.2M |
| Jul 2027 | $463K | $256K | $207K | $1.3M |
| Jun 2027 | $82K | $256K | $-174K | $1.1M |
| May 2027 | $82K | $256K | $-174K | $1.3M |
| Apr 2027 | $82K | $255K | $-173K | $1.4M |
| Mar 2027 | $82K | $255K | $-173K | $1.6M |
| Feb 2027 | $82K | $255K | $-173K | $1.8M |
| Jan 2027 | $121K | $255K | $-134K | $1.9M |
| Dec 2026 | $83K | $255K | $-172K | $2.1M |
| Nov 2026 | $82K | $255K | $-173K | $2.3M |
| Oct 2026 | $82K | $254K | $-173K | $2.4M |
| Sep 2026 | $302K | $244K | $58K | $2.6M |