| Ingresos TV | $845K |
| Bonus TV por Posición | $187K |
| Ingresos por partido | $0 |
| Patrocinio | $478K |
| Merchandising | $4.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $93K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.4M |
| Salarios personal | $53K |
| Amortización de Fichajes | $79K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $1.5M |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $5.7M | $6.1M | $-378K | $5.6M |
| Aug 2028 | $5.8M | $3.3M | $2.5M | $42.2M |
| Jul 2028 | $6.1M | $3.7M | $2.3M | $39.6M |
| Jun 2028 | $6.8M | $3.8M | $3.0M | $38.4M |
| May 2028 | $6.8M | $4.3M | $2.5M | $35.4M |
| Apr 2028 | $6.7M | $4.5M | $2.2M | $32.8M |
| Mar 2028 | $6.8M | $4.4M | $2.4M | $30.5M |
| Feb 2028 | $6.9M | $5.8M | $1.1M | $28.1M |
| Jan 2028 | $6.8M | $3.8M | $3.0M | $28.3M |
| Dec 2027 | $7.0M | $4.3M | $2.7M | $25.4M |
| Nov 2027 | $6.9M | $4.1M | $2.8M | $23.0M |
| Oct 2027 | $6.7M | $5.9M | $768K | $20.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $3.1M |
| Beacon Telecom | $2.6M |