| Ingresos TV | $707K |
| Bonus TV por Posición | $219K |
| Ingresos por partido | $0 |
| Patrocinio | $369K |
| Merchandising | $2.4M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $68K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $44K |
| Amortización de Fichajes | $79K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $1.7M |
| Mantenimiento instalaciones | $771K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $3.8M | $4.8M | $-963K | $11.7M |
| Jun 2028 | $4.9M | $3.1M | $1.8M | $12.6M |
| May 2028 | $3.8M | $2.6M | $1.2M | $12.8M |
| Apr 2028 | $4.0M | $2.7M | $1.3M | $11.6M |
| Mar 2028 | $4.0M | $2.6M | $1.4M | $10.2M |
| Feb 2028 | $4.5M | $3.0M | $1.5M | $8.8M |
| Jan 2028 | $4.2M | $2.5M | $1.7M | $7.3M |
| Dec 2027 | $4.3M | $2.6M | $1.8M | $5.6M |
| Nov 2027 | $4.2M | $2.5M | $1.6M | $4.2M |
| Oct 2027 | $4.1M | $2.4M | $1.6M | $2.6M |
| Sep 2027 | $3.9M | $2.4M | $1.5M | $933K |
| Aug 2027 | $6.1M | $3.8M | $2.3M | $26.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $2.1M |
| Riverstone Logistics | $2.3M |