| Ingresos TV | $1.4M |
| Bonus TV por Posición | $642K |
| Ingresos por partido | $20K |
| Patrocinio | $101K |
| Merchandising | $770K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $180K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.7M |
| Salarios personal | $67K |
| Amortización de Fichajes | $10K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $133K |
| Mantenimiento instalaciones | $751K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2027 | $3.1M | $3.6M | $-521K | $8.8M |
| Sep 2027 | $2.9M | $2.9M | $-15K | $9.3M |
| Aug 2027 | $3.0M | $2.6M | $327K | $9.6M |
| Jul 2027 | $3.3M | $2.8M | $447K | $9.5M |
| Jun 2027 | $3.1M | $2.6M | $479K | $9.0M |
| May 2027 | $3.0M | $2.7M | $259K | $8.6M |
| Apr 2027 | $3.2M | $2.5M | $619K | $8.3M |
| Mar 2027 | $2.5M | $2.0M | $474K | $7.7M |
| Feb 2027 | $2.6M | $2.2M | $435K | $7.2M |
| Jan 2027 | $2.6M | $2.0M | $538K | $6.8M |
| Dec 2026 | $2.7M | $2.0M | $665K | $6.2M |
| Nov 2026 | $2.5M | $2.0M | $518K | $5.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $587K |
| Riverstone Logistics | $625K |