| Ingresos TV | $3.5M |
| Bonus TV por Posición | $294K |
| Ingresos por partido | $0 |
| Patrocinio | $156K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $6.9M |
| Salarios personal | $24K |
| Amortización de Fichajes | $210K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $958K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| 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 |
| Sep 2028 | $5.7M | $5.2M | $441K | $28.7M |
| Aug 2028 | $8.0M | $5.4M | $2.6M | $28.0M |
| Jul 2028 | $6.5M | $3.8M | $2.7M | $25.2M |
| Jun 2028 | $10.6M | $3.8M | $6.8M | $24.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $1.6M |
| Hometown Print | $299K |