| Ingresos TV | $1.8M |
| Bonus TV por Posición | $653K |
| Ingresos por partido | $224K |
| Patrocinio | $454K |
| Merchandising | $2.8M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $5.6M |
| Salarios personal | $61K |
| Amortización de Fichajes | $77K |
| Intereses de Deuda | $129K |
| Tarifas de Cesión (Gasto) | $32K |
| Mantenimiento instalaciones | $1.4M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2028 | $5.8M | $7.3M | $-1.5M | $-29.4M |
| Nov 2028 | $6.0M | $6.0M | $-64K | $-28.0M |
| Oct 2028 | $6.2M | $7.7M | $-1.4M | $-28.0M |
| Sep 2028 | $21.4M | $6.3M | $15.1M | $-26.6M |
| Aug 2028 | $6.1M | $5.5M | $605K | $393K |
| Jul 2028 | $5.6M | $6.5M | $-881K | $-289K |
| Jun 2028 | $7.1M | $4.3M | $2.8M | $1.5M |
| May 2028 | $5.2M | $5.1M | $80K | $-1.3M |
| Apr 2028 | $5.5M | $4.1M | $1.4M | $-1.4M |
| Mar 2028 | $5.5M | $6.1M | $-559K | $-2.9M |
| Feb 2028 | $6.1M | $5.0M | $1.1M | $-2.4M |
| Jan 2028 | $5.3M | $5.2M | $98K | $-1.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Vanguard Industries | $2.8M |
| Helios Bank | $2.6M |
| Meridian Group | $2.7M |