| Ingresos TV | $3.4M |
| Bonus TV por Posición | $134K |
| Ingresos por partido | $0 |
| Patrocinio | $235K |
| Merchandising | $1.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $17K |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.1M |
| Salarios personal | $42K |
| Amortización de Fichajes | $39K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $914K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $5.0M | $5.1M | $-160K | $43.2M |
| Jul 2028 | $5.0M | $3.8M | $1.2M | $43.4M |
| Jun 2028 | $6.1M | $3.4M | $2.7M | $43.4M |
| May 2028 | $5.1M | $5.0M | $109K | $40.7M |
| Apr 2028 | $5.2M | $3.3M | $1.8M | $40.5M |
| Mar 2028 | $5.3M | $3.7M | $1.6M | $38.7M |
| Feb 2028 | $5.6M | $4.0M | $1.6M | $37.1M |
| Jan 2028 | $5.4M | $3.7M | $1.7M | $35.5M |
| Dec 2027 | $5.3M | $4.2M | $1.0M | $33.8M |
| Nov 2027 | $5.4M | $3.8M | $1.6M | $32.8M |
| Oct 2027 | $5.3M | $4.0M | $1.3M | $31.2M |
| Sep 2027 | $5.6M | $4.9M | $722K | $29.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $1.3M |
| Riverstone Logistics | $1.5M |