| Ingresos TV | $3.0M |
| Bonus TV por Posición | $992K |
| Ingresos por partido | $611K |
| Patrocinio | $195K |
| Merchandising | $2.5M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $537K |
| Inversión del propietario | $0 |
| Salarios jugadores | $5.2M |
| Salarios personal | $24K |
| Amortización de Fichajes | $1.2M |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.4M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jan 2030 | $8.9M | $7.8M | $1.0M | $12.2M |
| Dec 2029 | $8.1M | $7.2M | $839K | $10.0M |
| Nov 2029 | $7.8M | $7.0M | $790K | $8.0M |
| Oct 2029 | $7.9M | $7.7M | $198K | $6.0M |
| Sep 2029 | $7.8M | $7.4M | $350K | $4.6M |
| Aug 2029 | $7.0M | $7.7M | $-753K | $3.6M |
| Jul 2029 | $37.6M | $7.3M | $30.3M | $3.6M |
| Jun 2029 | $9.8M | $7.2M | $2.6M | $-26.0M |
| May 2029 | $6.9M | $8.0M | $-1.1M | $-29.8M |
| Apr 2029 | $7.1M | $7.2M | $-108K | $-29.8M |
| Mar 2029 | $7.2M | $10.0M | $-2.8M | $-30.9M |
| Feb 2029 | $16.3M | $11.8M | $4.5M | $-29.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $1.0M |
| Northwind Insurance | $1.3M |