| Ingresos TV | $1.7M |
| Bonus TV por Posición | $615K |
| Ingresos por partido | $78K |
| Patrocinio | $119K |
| Merchandising | $890K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.2M |
| Salarios personal | $20K |
| Amortización de Fichajes | $62K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $788K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2031 | $3.4M | $4.0M | $-650K | $21.0M |
| Jun 2031 | $3.3M | $3.4M | $-97K | $21.6M |
| May 2031 | $3.5M | $3.1M | $385K | $21.6M |
| Apr 2031 | $3.5M | $4.5M | $-944K | $42.5M |
| Mar 2031 | $3.5M | $3.4M | $90K | $43.4M |
| Feb 2031 | $3.6M | $2.5M | $1.1M | $43.2M |
| Jan 2031 | $3.8M | $2.9M | $886K | $42.1M |
| Dec 2030 | $3.6M | $2.9M | $710K | $41.1M |
| Nov 2030 | $4.7M | $2.9M | $1.8M | $40.3M |
| Oct 2030 | $3.9M | $2.6M | $1.3M | $38.5M |
| Sep 2030 | $19.7M | $4.0M | $15.7M | $37.2M |
| Aug 2030 | $3.8M | $3.2M | $537K | $21.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Riverstone Logistics | $704K |
| Northwind Insurance | $725K |