| 電視轉播收入 | $34K |
| 比賽日收入 | $45K |
| 贊助收入 | $0 |
| 商品銷售 | $5K |
| 獎金 | $0 |
| 球員薪資 | $137K |
| 職員薪資 | $46K |
| 設施維護 | $50K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $85K | $363K | $-278K | $5.0M |
| Jul 2027 | $969K | $363K | $606K | $5.3M |
| Jun 2027 | $85K | $349K | $-264K | $4.7M |
| May 2027 | $85K | $349K | $-264K | $5.0M |
| Apr 2027 | $85K | $349K | $-264K | $5.2M |
| Mar 2027 | $85K | $345K | $-260K | $5.5M |
| Feb 2027 | $85K | $543K | $-458K | $5.8M |
| Jan 2027 | $207K | $323K | $-116K | $6.2M |
| Dec 2026 | $86K | $323K | $-238K | $6.3M |
| Nov 2026 | $85K | $323K | $-238K | $6.6M |
| Oct 2026 | $85K | $832K | $-748K | $6.8M |
| Sep 2026 | $3.7M | $1.2M | $2.5M | $7.6M |