| 電視轉播收入 | $40K |
| 比賽日收入 | $25K |
| 贊助收入 | $0 |
| 商品銷售 | $6K |
| 獎金 | $0 |
| 球員薪資 | $406K |
| 職員薪資 | $52K |
| 設施維護 | $125K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $74K | $891K | $-817K | $5.8M |
| Jul 2027 | $361K | $577K | $-216K | $6.6M |
| Jun 2027 | $71K | $576K | $-505K | $6.8M |
| May 2027 | $72K | $576K | $-504K | $7.3M |
| Apr 2027 | $72K | $576K | $-503K | $7.8M |
| Mar 2027 | $72K | $916K | $-844K | $8.3M |
| Feb 2027 | $86K | $626K | $-539K | $9.2M |
| Jan 2027 | $3.6M | $562K | $3.1M | $9.7M |
| Dec 2026 | $1.5M | $562K | $909K | $6.7M |
| Nov 2026 | $1.5M | $562K | $909K | $5.8M |
| Oct 2026 | $770K | $535K | $236K | $4.9M |
| Sep 2026 | $3.2M | $473K | $2.7M | $4.6M |