| Ingresos TV | $2.1M |
| Bonus TV por Posición | $1.0M |
| Ingresos por partido | $180K |
| Patrocinio | $162K |
| Merchandising | $1.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.4M |
| Salarios personal | $19K |
| Amortización de Fichajes | $82K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $932K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $4.8M | $4.4M | $404K | $28.6M |
| Oct 2029 | $4.5M | $4.6M | $-114K | $28.1M |
| Sep 2029 | $4.3M | $4.6M | $-257K | $28.2M |
| Aug 2029 | $4.4M | $4.1M | $320K | $28.3M |
| Jul 2029 | $4.4M | $3.8M | $601K | $27.9M |
| Jun 2029 | $6.8M | $3.8M | $3.0M | $27.8M |
| May 2029 | $4.5M | $5.4M | $-913K | $24.7M |
| Apr 2029 | $4.6M | $3.7M | $856K | $25.6M |
| Mar 2029 | $4.6M | $4.2M | $315K | $24.6M |
| Feb 2029 | $4.7M | $3.5M | $1.2M | $24.2M |
| Jan 2029 | $4.7M | $3.9M | $842K | $23.0M |
| Dec 2028 | $4.8M | $3.9M | $882K | $22.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Civic Energy | $931K |
| Northwind Insurance | $1.0M |