| Ingresos TV | $2.1M |
| Bonus TV por Posición | $1.0M |
| Ingresos por partido | $54K |
| Patrocinio | $137K |
| Merchandising | $1.8M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $73K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.4M |
| Salarios personal | $46K |
| Amortización de Fichajes | $32K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $264K |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $5.2M | $3.8M | $1.3M | $39.8M |
| Jun 2028 | $5.3M | $3.7M | $1.6M | $39.2M |
| May 2028 | $5.1M | $3.9M | $1.2M | $37.6M |
| Apr 2028 | $4.7M | $3.5M | $1.2M | $36.3M |
| Mar 2028 | $4.9M | $3.5M | $1.4M | $35.1M |
| Feb 2028 | $5.2M | $3.1M | $2.1M | $33.6M |
| Jan 2028 | $7.9M | $2.8M | $5.1M | $31.5M |
| Dec 2027 | $8.2M | $2.7M | $5.5M | $27.1M |
| Nov 2027 | $7.6M | $2.7M | $4.9M | $21.5M |
| Oct 2027 | $6.1M | $3.5M | $2.6M | $16.6M |
| Sep 2027 | $7.7M | $3.0M | $4.7M | $14.0M |
| Aug 2027 | $5.0M | $3.3M | $1.8M | $9.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Riverstone Logistics | $825K |
| Northwind Insurance | $817K |