| Ingresos TV | $1.8M |
| Bonus TV por Posición | $618K |
| Ingresos por partido | $0 |
| Patrocinio | $140K |
| Merchandising | $846K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.3M |
| Salarios personal | $22K |
| Amortización de Fichajes | $48K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $400K |
| Mantenimiento instalaciones | $769K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2030 | $3.4M | $3.6M | $-227K | $16.7M |
| Jun 2030 | $4.7M | $3.5M | $1.2M | $17.0M |
| May 2030 | $3.4M | $3.2M | $261K | $15.7M |
| Apr 2030 | $3.5M | $3.3M | $116K | $15.4M |
| Mar 2030 | $3.6M | $3.8M | $-252K | $15.2M |
| Feb 2030 | $3.6M | $4.3M | $-686K | $15.4M |
| Jan 2030 | $3.6M | $3.7M | $-90K | $16.1M |
| Dec 2029 | $3.5M | $3.7M | $-196K | $16.1M |
| Nov 2029 | $3.4M | $3.6M | $-249K | $16.3M |
| Oct 2029 | $3.4M | $4.2M | $-779K | $16.5M |
| Sep 2029 | $3.4M | $3.3M | $64K | $17.2M |
| Aug 2029 | $3.5M | $3.2M | $259K | $17.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $851K |
| Civic Energy | $833K |