| Ingresos TV | $2.5M |
| Bonus TV por Posición | $1.3M |
| Ingresos por partido | $708K |
| Patrocinio | $165K |
| Merchandising | $2.5M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $5.4M |
| Salarios personal | $55K |
| Amortización de Fichajes | $287K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.4M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $7.3M | $7.2M | $75K | $49.9M |
| Nov 2029 | $7.6M | $6.8M | $771K | $49.6M |
| Oct 2029 | $7.3M | $9.4M | $-2.2M | $48.5M |
| Sep 2029 | $7.1M | $10.0M | $-2.9M | $50.4M |
| Aug 2029 | $6.7M | $6.0M | $751K | $53.0M |
| Jul 2029 | $6.8M | $6.1M | $703K | $51.9M |
| Jun 2029 | $9.1M | $5.8M | $3.3M | $50.9M |
| May 2029 | $6.8M | $5.8M | $932K | $47.3M |
| Apr 2029 | $7.8M | $5.9M | $1.9M | $46.1M |
| Mar 2029 | $7.5M | $7.6M | $-182K | $43.9M |
| Feb 2029 | $7.7M | $9.2M | $-1.5M | $43.8M |
| Jan 2029 | $8.2M | $7.5M | $629K | $45.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $1.1M |
| Riverstone Logistics | $875K |