| Ingresos TV | $2.2M |
| Bonus TV por Posición | $1.1M |
| Ingresos por partido | $254K |
| Patrocinio | $145K |
| Merchandising | $2.1M |
| Premio de Copa | $300K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.2M |
| Salarios personal | $62K |
| Amortización de Fichajes | $20K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.2M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2027 | $6.2M | $5.5M | $644K | $21.4M |
| Nov 2027 | $5.9M | $5.1M | $858K | $20.7M |
| Oct 2027 | $6.1M | $6.6M | $-585K | $19.9M |
| Sep 2027 | $6.0M | $5.1M | $960K | $20.4M |
| Aug 2027 | $5.5M | $4.5M | $969K | $19.4M |
| Jul 2027 | $5.5M | $4.2M | $1.4M | $60.7M |
| Jun 2027 | $7.7M | $4.0M | $3.7M | $59.8M |
| May 2027 | $5.2M | $4.4M | $859K | $56.1M |
| Apr 2027 | $5.5M | $4.1M | $1.4M | $55.2M |
| Mar 2027 | $6.1M | $4.3M | $1.8M | $53.8M |
| Feb 2027 | $7.4M | $4.7M | $2.8M | $52.0M |
| Jan 2027 | $9.4M | $4.6M | $4.8M | $49.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $753K |
| Riverstone Logistics | $987K |