| Ingresos TV | $3.2M |
| Bonus TV por Posición | $721K |
| Ingresos por partido | $19K |
| Patrocinio | $226K |
| 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 | $2.9M |
| Salarios personal | $52K |
| Amortización de Fichajes | $177K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $971K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Apr 2028 | $5.3M | $4.1M | $1.2M | $5.1M |
| Mar 2028 | $5.3M | $5.2M | $97K | $3.7M |
| Feb 2028 | $5.5M | $5.2M | $299K | $3.4M |
| Jan 2028 | $5.5M | $4.6M | $947K | $2.9M |
| Dec 2027 | $5.5M | $5.0M | $493K | $1.8M |
| Nov 2027 | $5.6M | $4.6M | $1.0M | $1.1M |
| Oct 2027 | $5.6M | $5.5M | $18K | $-49K |
| Sep 2027 | $5.3M | $4.9M | $350K | $-244K |
| Aug 2027 | $6.6M | $4.0M | $2.6M | $9.9M |
| Jul 2027 | $6.4M | $3.5M | $2.9M | $7.3M |
| Jun 2027 | $7.2M | $3.7M | $3.5M | $7.1M |
| May 2027 | $5.3M | $6.1M | $-798K | $3.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $1.4M |
| Riverstone Logistics | $1.3M |