| Ingresos TV | $2.7M |
| Bonus TV por Posición | $842K |
| Ingresos por partido | $212K |
| Patrocinio | $184K |
| Merchandising | $732K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $68K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.7M |
| Salarios personal | $39K |
| Amortización de Fichajes | $64K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $45K |
| Mantenimiento instalaciones | $936K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2028 | $4.8M | $3.8M | $958K | $17.1M |
| Feb 2028 | $5.1M | $5.3M | $-210K | $16.1M |
| Jan 2028 | $4.7M | $3.1M | $1.7M | $17.9M |
| Dec 2027 | $4.8M | $3.4M | $1.4M | $16.2M |
| Nov 2027 | $4.4M | $3.2M | $1.3M | $14.7M |
| Oct 2027 | $4.5M | $3.2M | $1.3M | $13.4M |
| Sep 2027 | $4.6M | $4.5M | $40K | $12.1M |
| Aug 2027 | $4.5M | $2.2M | $2.4M | $28.0M |
| Jul 2027 | $4.8M | $2.2M | $2.6M | $25.8M |
| Jun 2027 | $5.8M | $2.2M | $3.6M | $23.2M |
| May 2027 | $4.9M | $3.5M | $1.5M | $19.6M |
| Apr 2027 | $4.6M | $2.6M | $2.1M | $18.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $1.0M |
| Northwind Insurance | $1.2M |