| Ingresos TV | $2.0M |
| Bonus TV por Posición | $871K |
| Ingresos por partido | $0 |
| Patrocinio | $121K |
| Merchandising | $1.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $16K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.0M |
| Salarios personal | $42K |
| Amortización de Fichajes | $364K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $941K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2029 | $4.3M | $4.3M | $-38K | $11.4M |
| Ago 2029 | $4.2M | $4.7M | $-467K | $58.1M |
| Jul 2029 | $11.7M | $3.9M | $7.8M | $59.2M |
| Jun 2029 | $6.4M | $3.9M | $2.4M | $54.3M |
| May 2029 | $4.5M | $4.9M | $-471K | $51.5M |
| Abr 2029 | $4.5M | $4.3M | $130K | $51.7M |
| Mar 2029 | $4.8M | $5.4M | $-577K | $51.3M |
| Feb 2029 | $5.2M | $5.4M | $-148K | $51.6M |
| Ene 2029 | $5.2M | $4.7M | $514K | $51.6M |
| Dic 2028 | $4.9M | $4.2M | $722K | $50.8M |
| Nov 2028 | $5.2M | $4.3M | $898K | $49.8M |
| Oct 2028 | $4.7M | $9.8M | $-5.1M | $48.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $715K |
| Beacon Telecom | $732K |