| Ingresos TV | $3.5M |
| Bonus TV por Posición | $1.2M |
| Ingresos por partido | $0 |
| Patrocinio | $156K |
| Merchandising | $1.1M |
| Premio de Copa | $254K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.1M |
| Salarios personal | $18K |
| Amortización de Fichajes | $230K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.0M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2029 | $6.1M | $5.4M | $770K | $35.6M |
| Aug 2029 | $5.1M | $5.0M | $68K | $34.7M |
| Jul 2029 | $8.6M | $4.6M | $4.0M | $35.0M |
| Jun 2029 | $6.5M | $5.9M | $651K | $31.2M |
| May 2029 | $5.1M | $8.1M | $-3.0M | $30.4M |
| Apr 2029 | $5.3M | $6.5M | $-1.2M | $33.1M |
| Mar 2029 | $5.6M | $5.2M | $440K | $34.2M |
| Feb 2029 | $7.2M | $6.3M | $900K | $33.5M |
| Jan 2029 | $5.8M | $4.9M | $877K | $32.4M |
| Dec 2028 | $5.8M | $4.6M | $1.2M | $31.3M |
| Nov 2028 | $6.0M | $4.8M | $1.2M | $29.9M |
| Oct 2028 | $6.0M | $6.4M | $-428K | $28.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $1.6M |
| Hometown Print | $299K |