| Ingresos TV | $1.4M |
| Bonus TV por Posición | $795K |
| Ingresos por partido | $0 |
| Patrocinio | $92K |
| Merchandising | $1.4M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $81K |
| Amortización de Fichajes | $100K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $971K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2028 | $3.8M | $2.7M | $1.1M | $21.8M |
| Feb 2028 | $3.8M | $2.4M | $1.3M | $22.3M |
| Ene 2028 | $3.9M | $2.4M | $1.4M | $20.9M |
| Dic 2027 | $4.3M | $2.5M | $1.8M | $19.3M |
| Nov 2027 | $3.5M | $2.4M | $1.1M | $17.4M |
| Oct 2027 | $3.6M | $3.4M | $225K | $16.3M |
| Sep 2027 | $19.4M | $2.9M | $16.4M | $15.9M |
| Ago 2027 | $3.8M | $3.1M | $732K | $-595K |
| Jul 2027 | $3.9M | $2.7M | $1.2M | $-1.4M |
| Jun 2027 | $3.7M | $2.7M | $915K | $-723K |
| May 2027 | $3.4M | $2.7M | $705K | $-1.7M |
| Abr 2027 | $3.4M | $2.6M | $801K | $-2.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $502K |
| Riverstone Logistics | $604K |