| Receita de TV | $5.7M |
| Bônus TV por Posição | $2.5M |
| Receita de jogos | $0 |
| Patrocínio | $397K |
| Merchandising | $3.6M |
| Prêmio de Copa | $0 |
| Prêmio Continental | $0 |
| Pagamento Paraquedas | $0 |
| Prêmios | $0 |
| Taxas de Empréstimo (Receita) | $0 |
| Investimento do Proprietário | $0 |
| Salários dos jogadores | $3.8M |
| Salários da equipe | $64K |
| Amortização de Transferências | $73K |
| Juros da Dívida | $0 |
| Taxas de Empréstimo (Despesa) | $230K |
| Manutenção de instalações | $1.8M |
| Mês | Receita | Despesas | Saldo Mensal | Saldo |
|---|---|---|---|---|
| Aug 2027 | $12.6M | $6.0M | $6.6M | $124.6M |
| Jul 2027 | $15.3M | $5.5M | $9.8M | $117.8M |
| Jun 2027 | $29.9M | $5.3M | $24.5M | $107.9M |
| May 2027 | $12.6M | $5.5M | $7.1M | $83.3M |
| Apr 2027 | $13.8M | $5.7M | $8.2M | $76.2M |
| Mar 2027 | $14.0M | $5.9M | $8.1M | $67.9M |
| Feb 2027 | $13.4M | $5.5M | $7.8M | $59.8M |
| Jan 2027 | $14.6M | $5.6M | $9.0M | $51.9M |
| Dec 2026 | $15.9M | $5.5M | $10.4M | $42.9M |
| Nov 2026 | $16.4M | $5.5M | $10.9M | $32.4M |
| Oct 2026 | $14.8M | $7.3M | $7.5M | $21.4M |
| Sep 2026 | $16.4M | $2.7M | $13.7M | $13.8M |
| Patrocinador | Receita Anual |
|---|---|
| Northwind Insurance | $2.3M |
| Northwind Insurance | $2.5M |