| Ingresos TV | $7.2M |
| Bonus TV por Posición | $437K |
| Ingresos por partido | $0 |
| Patrocinio | $512K |
| Merchandising | $3.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.1M |
| Salarios personal | $62K |
| Amortización de Fichajes | $16K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.7M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $11.1M | $4.9M | $6.3M | $64.2M |
| Ene 2028 | $17.4M | $4.6M | $12.8M | $57.9M |
| Dic 2027 | $12.2M | $4.9M | $7.3M | $45.8M |
| Nov 2027 | $12.2M | $5.5M | $6.7M | $38.6M |
| Oct 2027 | $11.7M | $6.4M | $5.4M | $31.9M |
| Sep 2027 | $12.5M | $5.7M | $6.8M | $26.5M |
| Ago 2027 | $13.0M | $6.6M | $6.4M | $19.9M |
| Jul 2027 | $14.2M | $13.0M | $1.2M | $13.5M |
| Jun 2027 | $12.6M | $5.6M | $7.0M | $12.3M |
| May 2027 | $5.7M | $5.5M | $221K | $5.3M |
| Abr 2027 | $5.5M | $3.1M | $2.4M | $16.5M |
| Mar 2027 | $5.7M | $3.2M | $2.5M | $14.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $3.2M |
| Beacon Telecom | $2.9M |