| Ingresos TV | $2.5M |
| Bonus TV por Posición | $1.2M |
| Ingresos por partido | $100K |
| Patrocinio | $155K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $700K |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $105K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $70K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $178K |
| Mantenimiento instalaciones | $928K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $5.8M | $3.1M | $2.7M | $11.8M |
| Oct 2027 | $6.4M | $3.9M | $2.5M | $9.1M |
| Sep 2027 | $8.0M | $4.1M | $3.9M | $6.6M |
| Ago 2027 | $5.1M | $2.8M | $2.3M | $2.8M |
| Jul 2027 | $5.2M | $2.4M | $2.7M | $19.6M |
| Jun 2027 | $5.0M | $2.5M | $2.5M | $16.8M |
| May 2027 | $4.1M | $3.4M | $670K | $14.3M |
| Abr 2027 | $4.1M | $2.4M | $1.6M | $13.7M |
| Mar 2027 | $4.1M | $2.7M | $1.4M | $12.0M |
| Feb 2027 | $4.2M | $3.2M | $1.0M | $10.6M |
| Ene 2027 | $4.6M | $2.9M | $1.7M | $9.6M |
| Dic 2026 | $4.4M | $2.6M | $1.8M | $7.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $897K |
| Riverstone Logistics | $960K |