| Receita de TV | $3.4M |
| Bônus TV por Posição | $1.6M |
| Receita de jogos | $235K |
| Patrocínio | $751K |
| Merchandising | $4.4M |
| Prêmio de Copa | $0 |
| Prêmio Continental | $0 |
| Pagamento Paraquedas | $0 |
| Prêmios | $0 |
| Taxas de Empréstimo (Receita) | $0 |
| Investimento do Proprietário | $0 |
| Salários dos jogadores | $5.9M |
| Salários da equipe | $43K |
| Amortização de Transferências | $544K |
| Juros da Dívida | $0 |
| Taxas de Empréstimo (Despesa) | $200K |
| Manutenção de instalações | $1.9M |
| Mês | Receita | Despesas | Saldo Mensal | Saldo |
|---|---|---|---|---|
| Jul 2029 | $51.0M | $8.6M | $42.4M | $165.5M |
| Jun 2029 | $17.8M | $8.5M | $9.2M | $126.3M |
| May 2029 | $9.8M | $12.3M | $-2.5M | $116.5M |
| Apr 2029 | $11.5M | $9.2M | $2.3M | $118.5M |
| Mar 2029 | $12.5M | $9.3M | $3.2M | $115.6M |
| Feb 2029 | $10.6M | $8.1M | $2.5M | $111.8M |
| Jan 2029 | $12.8M | $8.1M | $4.6M | $119.9M |
| Dec 2028 | $13.6M | $8.0M | $5.6M | $117.0M |
| Nov 2028 | $13.6M | $9.4M | $4.2M | $111.1M |
| Oct 2028 | $11.3M | $8.1M | $3.1M | $106.5M |
| Sep 2028 | $14.3M | $8.9M | $5.4M | $103.0M |
| Aug 2028 | $10.2M | $7.0M | $3.2M | $97.6M |
| Patrocinador | Receita Anual |
|---|---|
| Northwind Insurance | $1.3M |
| Beacon Telecom | $1.5M |
| Vanguard Industries | $6.2M |