| Ingresos TV | $1.3M |
| Bonus TV por Posición | $538K |
| Ingresos por partido | $75K |
| Patrocinio | $84K |
| Merchandising | $1.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $30K |
| Amortización de Fichajes | $219K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $807K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $3.1M | $2.9M | $143K | $19.5M |
| Oct 2029 | $3.1M | $3.4M | $-305K | $19.1M |
| Sep 2029 | $3.0M | $3.6M | $-523K | $19.2M |
| Aug 2029 | $3.4M | $3.6M | $-258K | $19.5M |
| Jul 2029 | $3.3M | $3.4M | $-118K | $19.6M |
| Jun 2029 | $3.4M | $2.8M | $536K | $24.5M |
| May 2029 | $3.4M | $3.0M | $441K | $23.8M |
| Apr 2029 | $3.5M | $3.4M | $117K | $23.2M |
| Mar 2029 | $3.1M | $3.5M | $-420K | $23.0M |
| Feb 2029 | $3.1M | $3.2M | $-122K | $23.3M |
| Jan 2029 | $3.2M | $2.6M | $618K | $23.3M |
| Dec 2028 | $3.6M | $2.9M | $750K | $22.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Riverstone Logistics | $479K |
| Northwind Insurance | $524K |