| Ingresos TV | $889K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $170K |
| Patrocinio | $531K |
| Merchandising | $2.6M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $333K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $50K |
| Amortización de Fichajes | $17K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $1.3M |
| Mantenimiento instalaciones | $856K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2027 | $4.5M | $4.4M | $61K | $1.6M |
| Jul 2027 | $14.7M | $3.9M | $10.8M | $3.8M |
| Jun 2027 | $4.4M | $3.9M | $526K | $-6.3M |
| May 2027 | $4.4M | $4.1M | $301K | $-6.8M |
| Abr 2027 | $4.3M | $3.0M | $1.3M | $9.9M |
| Mar 2027 | $4.4M | $3.2M | $1.2M | $8.6M |
| Feb 2027 | $4.6M | $3.7M | $949K | $7.4M |
| Ene 2027 | $5.5M | $3.2M | $2.3M | $6.4M |
| Dic 2026 | $4.8M | $3.3M | $1.4M | $4.3M |
| Nov 2026 | $4.8M | $3.6M | $1.2M | $2.8M |
| Oct 2026 | $5.0M | $5.5M | $-431K | $1.7M |
| Sep 2026 | $5.1M | $3.1M | $2.0M | $2.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $3.2M |
| Beacon Telecom | $3.2M |