| 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 | $59K |
| 職員薪資 | $32K |
| 設施維護 | $45K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $4K | $136K | $-132K | $237K |
| Jul 2027 | $4K | $136K | $-132K | $369K |
| Jun 2027 | $4K | $136K | $-132K | $501K |
| May 2027 | $61K | $136K | $-76K | $632K |
| Apr 2027 | $4K | $136K | $-133K | $708K |
| Mar 2027 | $4K | $198K | $-194K | $841K |
| Feb 2027 | $25K | $137K | $-113K | $1.0M |
| Jan 2027 | $26K | $137K | $-111K | $1.1M |
| Dec 2026 | $4K | $137K | $-134K | $1.3M |
| Nov 2026 | $4K | $137K | $-134K | $1.4M |
| Oct 2026 | $4K | $137K | $-134K | $1.5M |
| Sep 2026 | $10K | $128K | $-118K | $1.7M |