| Ingresos TV | $1.9M |
| Bonus TV por Posición | $169K |
| Ingresos por partido | $0 |
| Patrocinio | $113K |
| Merchandising | $642K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $140K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.6M |
| Salarios personal | $64K |
| Amortización de Fichajes | $160K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $300K |
| Mantenimiento instalaciones | $643K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $2.9M | $2.7M | $229K | $8.6M |
| Jun 2028 | $3.9M | $2.5M | $1.4M | $8.2M |
| May 2028 | $2.9M | $2.6M | $306K | $6.7M |
| Abr 2028 | $2.8M | $3.0M | $-201K | $6.2M |
| Mar 2028 | $2.9M | $3.6M | $-710K | $6.2M |
| Feb 2028 | $3.0M | $3.1M | $-129K | $6.8M |
| Ene 2028 | $2.9M | $2.8M | $107K | $6.7M |
| Dic 2027 | $2.9M | $2.7M | $266K | $6.5M |
| Nov 2027 | $3.3M | $2.8M | $472K | $6.1M |
| Oct 2027 | $2.9M | $4.1M | $-1.2M | $5.4M |
| Sep 2027 | $3.1M | $2.9M | $221K | $6.4M |
| Ago 2027 | $3.3M | $2.5M | $868K | $6.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $617K |
| Civic Energy | $738K |