| 電視轉播收入 | $2K |
| 比賽日收入 | $2K |
| 贊助收入 | $0 |
| 商品銷售 | $180 |
| 獎金 | $0 |
| 球員薪資 | $83K |
| 職員薪資 | $36K |
| 設施維護 | $55K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $19K | $174K | $-155K | $148K |
| Jul 2027 | $25K | $684K | $-659K | $302K |
| Jun 2027 | $4K | $158K | $-154K | $961K |
| May 2027 | $158K | $157K | $1K | $1.1M |
| Apr 2027 | $4K | $157K | $-153K | $1.1M |
| Mar 2027 | $4K | $157K | $-153K | $1.3M |
| Feb 2027 | $4K | $157K | $-153K | $1.4M |
| Jan 2027 | $35K | $157K | $-122K | $1.6M |
| Dec 2026 | $4K | $157K | $-153K | $1.7M |
| Nov 2026 | $4K | $157K | $-153K | $1.8M |
| Oct 2026 | $18K | $160K | $-141K | $2.0M |
| Sep 2026 | $4K | $150K | $-145K | $2.1M |