| Ingresos TV | $3.5M |
| Bonus TV por Posición | $374K |
| Ingresos por partido | $0 |
| Patrocinio | $244K |
| Merchandising | $1.1M |
| 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 | $43K |
| Amortización de Fichajes | $115K |
| Intereses de Deuda | $44K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $977K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2028 | $5.2M | $4.3M | $904K | $-9.6M |
| Feb 2028 | $5.4M | $7.0M | $-1.5M | $-10.6M |
| Jan 2028 | $5.0M | $4.2M | $738K | $-9.2M |
| Dec 2027 | $5.4M | $4.8M | $623K | $-10.1M |
| Nov 2027 | $5.4M | $5.0M | $456K | $-10.8M |
| Oct 2027 | $5.2M | $7.0M | $-1.8M | $-11.4M |
| Sep 2027 | $5.4M | $5.2M | $197K | $-9.7M |
| Aug 2027 | $5.2M | $4.4M | $748K | $-8.2M |
| Jul 2027 | $6.8M | $3.7M | $3.1M | $15.6M |
| Jun 2027 | $5.2M | $4.2M | $1.0M | $12.7M |
| May 2027 | $5.2M | $4.1M | $1.1M | $11.6M |
| Apr 2027 | $5.1M | $3.7M | $1.4M | $10.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $1.4M |
| Beacon Telecom | $1.5M |