| Ingresos TV | $2.5M |
| Bonus TV por Posición | $332K |
| Ingresos por partido | $0 |
| Patrocinio | $155K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $190K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.8M |
| Salarios personal | $35K |
| Amortización de Fichajes | $590K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $800K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $4.3M | $4.2M | $43K | $48.6M |
| Jun 2028 | $5.0M | $4.2M | $765K | $51.4M |
| May 2028 | $4.1M | $5.0M | $-906K | $50.2M |
| Abr 2028 | $4.2M | $4.6M | $-411K | $50.5M |
| Mar 2028 | $4.3M | $6.2M | $-1.8M | $50.3M |
| Feb 2028 | $4.2M | $4.7M | $-449K | $51.7M |
| Ene 2028 | $4.7M | $4.6M | $182K | $55.5M |
| Dic 2027 | $4.9M | $4.5M | $372K | $54.8M |
| Nov 2027 | $4.6M | $4.5M | $67K | $53.9M |
| Oct 2027 | $5.0M | $8.3M | $-3.3M | $53.4M |
| Sep 2027 | $5.1M | $5.8M | $-727K | $56.1M |
| Ago 2027 | $4.3M | $3.8M | $461K | $59.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Riverstone Logistics | $842K |
| Beacon Telecom | $1.0M |