| 電視轉播收入 | $2K |
| 比賽日收入 | $384 |
| 贊助收入 | $0 |
| 商品銷售 | $180 |
| 獎金 | $0 |
| 球員薪資 | $41K |
| 職員薪資 | $20K |
| 設施維護 | $30K |
| 月份 | 收入 | 支出 | 月淨額 | 餘額 |
|---|---|---|---|---|
| Aug 2027 | $2K | $91K | $-89K | $-575K |
| Jul 2027 | $16K | $94K | $-77K | $-487K |
| Jun 2027 | $2K | $92K | $-89K | $-409K |
| May 2027 | $72K | $95K | $-23K | $-320K |
| Apr 2027 | $2K | $95K | $-93K | $-296K |
| Mar 2027 | $2K | $95K | $-93K | $-204K |
| Feb 2027 | $2K | $112K | $-110K | $-111K |
| Jan 2027 | $2K | $91K | $-89K | $-1K |
| Dec 2026 | $2K | $91K | $-89K | $88K |
| Nov 2026 | $2K | $91K | $-89K | $177K |
| Oct 2026 | $39K | $132K | $-92K | $266K |
| Sep 2026 | $55K | $78K | $-23K | $358K |