| 電視轉播收入 | $2K |
| 比賽日收入 | $4K |
| 贊助收入 | $0 |
| 商品銷售 | $180 |
| 獎金 | $0 |
| 球員薪資 | $57K |
| 職員薪資 | $24K |
| 設施維護 | $40K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $9K | $121K | $-112K | $49K |
| Jul 2027 | $6K | $163K | $-157K | $162K |
| Jun 2027 | $6K | $185K | $-180K | $318K |
| May 2027 | $189K | $188K | $2K | $498K |
| Apr 2027 | $6K | $188K | $-182K | $497K |
| Mar 2027 | $46K | $189K | $-143K | $679K |
| Feb 2027 | $6K | $230K | $-224K | $822K |
| Jan 2027 | $26K | $186K | $-160K | $1.0M |
| Dec 2026 | $6K | $186K | $-180K | $1.2M |
| Nov 2026 | $6K | $186K | $-180K | $1.4M |
| Oct 2026 | $46K | $288K | $-242K | $1.6M |
| Sep 2026 | $6K | $103K | $-97K | $1.8M |