| Ingresos TV | $1.7M |
| Bonus TV por Posición | $820K |
| Ingresos por partido | $0 |
| Patrocinio | $131K |
| Merchandising | $981K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.1M |
| Salarios personal | $39K |
| Amortización de Fichajes | $103K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $814K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2029 | $3.6M | $4.0M | $-400K | $15.3M |
| Apr 2029 | $3.7M | $3.3M | $420K | $15.6M |
| Mar 2029 | $3.8M | $4.7M | $-876K | $15.1M |
| Feb 2029 | $3.8M | $4.4M | $-590K | $15.9M |
| Jan 2029 | $3.9M | $4.2M | $-285K | $16.4M |
| Dec 2028 | $3.9M | $3.9M | $46K | $16.6M |
| Nov 2028 | $3.9M | $4.0M | $-70K | $16.4M |
| Oct 2028 | $3.5M | $4.3M | $-847K | $16.4M |
| Sep 2028 | $3.3M | $3.6M | $-266K | $17.1M |
| Aug 2028 | $3.5M | $3.3M | $190K | $17.3M |
| Jul 2028 | $4.6M | $2.7M | $1.9M | $17.0M |
| Jun 2028 | $4.5M | $2.9M | $1.6M | $19.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Riverstone Logistics | $808K |
| Northwind Insurance | $764K |