| Ingresos TV | $4.5M |
| Bonus TV por Posición | $510K |
| Ingresos por partido | $102K |
| Patrocinio | $325K |
| Merchandising | $2.7M |
| Premio de Copa | $315K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $48K |
| Inversión del propietario | $0 |
| Salarios jugadores | $5.9M |
| Salarios personal | $40K |
| Amortización de Fichajes | $29K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.4M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $8.5M | $7.4M | $1.1M | $82.3M |
| Aug 2028 | $9.6M | $5.8M | $3.8M | $81.2M |
| Jul 2028 | $9.7M | $6.8M | $2.8M | $77.4M |
| Jun 2028 | $20.9M | $6.0M | $14.9M | $74.6M |
| May 2028 | $9.8M | $6.9M | $2.9M | $59.6M |
| Apr 2028 | $11.0M | $6.1M | $4.9M | $56.7M |
| Mar 2028 | $10.5M | $6.9M | $3.6M | $51.8M |
| Feb 2028 | $11.0M | $6.5M | $4.5M | $48.2M |
| Jan 2028 | $10.6M | $5.8M | $4.8M | $43.6M |
| Dec 2027 | $11.9M | $6.3M | $5.6M | $38.8M |
| Nov 2027 | $11.9M | $6.4M | $5.5M | $33.2M |
| Oct 2027 | $10.9M | $6.8M | $4.1M | $27.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $2.0M |
| Civic Energy | $1.9M |