| Ingresos TV | $5.2M |
| Bonus TV por Posición | $612K |
| Ingresos por partido | $285K |
| Patrocinio | $368K |
| Merchandising | $3.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $7.5M |
| Salarios personal | $13K |
| Amortización de Fichajes | $427K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.7M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2029 | $9.8M | $9.6M | $200K | $115.5M |
| Apr 2029 | $10.1M | $8.6M | $1.5M | $114.9M |
| Mar 2029 | $11.3M | $8.5M | $2.8M | $113.0M |
| Feb 2029 | $11.4M | $7.9M | $3.5M | $109.7M |
| Jan 2029 | $18.2M | $6.0M | $12.3M | $128.4M |
| Dec 2028 | $11.2M | $6.5M | $4.7M | $124.8M |
| Nov 2028 | $11.7M | $6.9M | $4.8M | $119.9M |
| Oct 2028 | $11.0M | $9.6M | $1.4M | $114.8M |
| Sep 2028 | $11.1M | $7.4M | $3.7M | $113.2M |
| Aug 2028 | $12.1M | $7.6M | $4.4M | $109.2M |
| Jul 2028 | $11.4M | $8.0M | $3.4M | $104.8M |
| Jun 2028 | $10.7M | $7.5M | $3.2M | $102.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $2.2M |
| Civic Energy | $2.2M |