| 電視轉播收入 | $2K |
| 比賽日收入 | $1K |
| 贊助收入 | $0 |
| 商品銷售 | $180 |
| 獎金 | $0 |
| 球員薪資 | $76K |
| 職員薪資 | $23K |
| 設施維護 | $25K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $78K | $124K | $-45K | $-60K |
| Jul 2027 | $34K | $115K | $-81K | $-15K |
| Jun 2027 | $3K | $126K | $-123K | $66K |
| May 2027 | $130K | $130K | $768 | $189K |
| Apr 2027 | $3K | $130K | $-126K | $189K |
| Mar 2027 | $17K | $178K | $-160K | $315K |
| Feb 2027 | $3K | $358K | $-355K | $476K |
| Jan 2027 | $19K | $105K | $-85K | $830K |
| Dec 2026 | $3K | $105K | $-102K | $916K |
| Nov 2026 | $3K | $105K | $-102K | $1.0M |
| Oct 2026 | $4K | $105K | $-101K | $1.1M |
| Sep 2026 | $44K | $94K | $-50K | $1.2M |