| 電視轉播收入 | $21K |
| 比賽日收入 | $72K |
| 贊助收入 | $0 |
| 商品銷售 | $3K |
| 獎金 | $0 |
| 球員薪資 | $257K |
| 職員薪資 | $63K |
| 設施維護 | $75K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $96K | $690K | $-595K | $111K |
| Jul 2027 | $95K | $684K | $-588K | $706K |
| Jun 2027 | $96K | $385K | $-289K | $1.3M |
| May 2027 | $96K | $385K | $-290K | $1.6M |
| Apr 2027 | $96K | $385K | $-289K | $1.9M |
| Mar 2027 | $1.3M | $389K | $906K | $2.2M |
| Feb 2027 | $95K | $377K | $-282K | $1.3M |
| Jan 2027 | $1.1M | $399K | $656K | $1.5M |
| Dec 2026 | $95K | $399K | $-304K | $882K |
| Nov 2026 | $95K | $399K | $-304K | $1.2M |
| Oct 2026 | $96K | $395K | $-300K | $1.5M |
| Sep 2026 | $225K | $340K | $-115K | $1.8M |