| Ingresos TV | $4.3M |
| Bonus TV por Posición | $500K |
| Ingresos por partido | $0 |
| Patrocinio | $295K |
| Merchandising | $2.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $1.5M |
| Inversión del propietario | $0 |
| Salarios jugadores | $7.1M |
| Salarios personal | $25K |
| Amortización de Fichajes | $767K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $418K |
| Mantenimiento instalaciones | $1.2M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2029 | $10.9M | $9.5M | $1.4M | $33.1M |
| Jul 2029 | $10.6M | $5.7M | $4.8M | $36.0M |
| Jun 2029 | $7.0M | $6.9M | $158K | $31.9M |
| May 2029 | $7.1M | $8.3M | $-1.2M | $31.0M |
| Abr 2029 | $7.3M | $7.9M | $-618K | $32.2M |
| Mar 2029 | $12.0M | $13.3M | $-1.3M | $32.0M |
| Feb 2029 | $8.1M | $9.0M | $-932K | $36.0M |
| Ene 2029 | $8.3M | $9.2M | $-908K | $36.2M |
| Dic 2028 | $7.5M | $8.4M | $-851K | $36.7M |
| Nov 2028 | $7.5M | $8.9M | $-1.4M | $37.0M |
| Oct 2028 | $8.1M | $11.8M | $-3.8M | $37.7M |
| Sep 2028 | $7.9M | $9.8M | $-1.9M | $40.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $1.9M |
| Northwind Insurance | $1.7M |