| Ingresos TV | $1.3M |
| Bonus TV por Posición | $467K |
| Ingresos por partido | $33K |
| Patrocinio | $97K |
| Merchandising | $971K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $4K |
| Amortización de Fichajes | $217K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $768K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2030 | $2.8M | $3.2M | $-395K | $13.1M |
| Oct 2030 | $2.9M | $4.3M | $-1.5M | $13.2M |
| Sep 2030 | $2.9M | $4.3M | $-1.4M | $14.5M |
| Aug 2030 | $2.8M | $3.7M | $-890K | $15.7M |
| Jul 2030 | $2.7M | $4.2M | $-1.5M | $16.4M |
| Jun 2030 | $2.6M | $3.9M | $-1.4M | $17.7M |
| May 2030 | $2.7M | $3.6M | $-824K | $18.8M |
| Apr 2030 | $3.0M | $4.2M | $-1.2M | $19.4M |
| Mar 2030 | $2.9M | $3.4M | $-495K | $20.4M |
| Feb 2030 | $2.9M | $3.2M | $-278K | $20.6M |
| Jan 2030 | $3.1M | $2.8M | $284K | $20.7M |
| Dec 2029 | $3.5M | $3.0M | $478K | $20.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $666K |
| Beacon Telecom | $502K |