| Ingresos TV | $2.0M |
| Bonus TV por Posición | $511K |
| Ingresos por partido | $0 |
| Patrocinio | $121K |
| Merchandising | $1.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.1M |
| Salarios personal | $60K |
| Amortización de Fichajes | $184K |
| Intereses de Deuda | $12K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $957K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $8.1M | $4.4M | $3.8M | $1.3M |
| Jul 2028 | $4.7M | $3.9M | $747K | $-2.6M |
| Jun 2028 | $4.8M | $4.3M | $501K | $2.5M |
| May 2028 | $3.9M | $4.0M | $-72K | $1.9M |
| Abr 2028 | $4.0M | $5.9M | $-1.9M | $1.9M |
| Mar 2028 | $4.0M | $5.3M | $-1.2M | $3.8M |
| Feb 2028 | $4.0M | $5.6M | $-1.6M | $5.0M |
| Ene 2028 | $4.3M | $5.6M | $-1.2M | $6.8M |
| Dic 2027 | $4.0M | $4.9M | $-828K | $8.0M |
| Nov 2027 | $4.4M | $5.4M | $-974K | $8.8M |
| Oct 2027 | $4.5M | $7.6M | $-3.1M | $9.7M |
| Sep 2027 | $4.3M | $4.9M | $-546K | $12.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $773K |
| Civic Energy | $683K |