| Ingresos TV | $3.5M |
| Bonus TV por Posición | $1.4M |
| Ingresos por partido | $21K |
| Patrocinio | $251K |
| Merchandising | $2.8M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $30K |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.5M |
| Salarios personal | $25K |
| Amortización de Fichajes | $132K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.5M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $13.7M | $6.1M | $7.6M | $20.1M |
| Jun 2028 | $7.7M | $6.3M | $1.4M | $22.2M |
| May 2028 | $7.3M | $7.0M | $295K | $20.9M |
| Apr 2028 | $7.8M | $5.5M | $2.3M | $20.5M |
| Mar 2028 | $7.4M | $5.1M | $2.3M | $18.0M |
| Feb 2028 | $8.5M | $5.0M | $3.5M | $87.8M |
| Jan 2028 | $19.0M | $4.7M | $14.3M | $84.2M |
| Dec 2027 | $11.4M | $5.4M | $6.1M | $72.5M |
| Nov 2027 | $11.5M | $4.7M | $6.8M | $66.3M |
| Oct 2027 | $10.7M | $6.1M | $4.6M | $59.4M |
| Sep 2027 | $11.6M | $4.4M | $7.2M | $54.6M |
| Aug 2027 | $8.8M | $4.5M | $4.3M | $47.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $1.5M |
| Beacon Telecom | $1.5M |