| Ingresos TV | $3.8M |
| Bonus TV por Posición | $1.7M |
| Ingresos por partido | $358K |
| Patrocinio | $218K |
| Merchandising | $2.6M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $15K |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.1M |
| Salarios personal | $67K |
| Amortización de Fichajes | $33K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.5M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $9.6M | $5.8M | $3.8M | $117.7M |
| Jul 2028 | $8.7M | $4.9M | $3.9M | $114.4M |
| Jun 2028 | $8.5M | $4.9M | $3.6M | $110.5M |
| May 2028 | $8.3M | $5.8M | $2.5M | $106.9M |
| Apr 2028 | $9.1M | $4.9M | $4.2M | $104.4M |
| Mar 2028 | $9.2M | $4.5M | $4.7M | $100.1M |
| Feb 2028 | $8.6M | $4.5M | $4.1M | $95.4M |
| Jan 2028 | $10.2M | $4.3M | $5.9M | $91.3M |
| Dec 2027 | $15.2M | $4.5M | $10.7M | $85.4M |
| Nov 2027 | $10.8M | $4.4M | $6.3M | $74.7M |
| Oct 2027 | $9.9M | $4.7M | $5.2M | $68.3M |
| Sep 2027 | $12.2M | $6.3M | $5.9M | $63.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $1.3M |
| Northwind Insurance | $1.3M |