| Ingresos TV | $2.6M |
| Bonus TV por Posición | $1.5M |
| Ingresos por partido | $0 |
| Patrocinio | $155K |
| Merchandising | $2.7M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.5M |
| Salarios personal | $45K |
| Amortización de Fichajes | $57K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.3M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $6.9M | $3.9M | $3.1M | $50.8M |
| Jul 2028 | $8.2M | $3.7M | $4.5M | $47.7M |
| Jun 2028 | $6.2M | $3.5M | $2.7M | $45.3M |
| May 2028 | $7.5M | $4.6M | $2.8M | $42.6M |
| Apr 2028 | $7.1M | $4.6M | $2.6M | $39.7M |
| Mar 2028 | $6.7M | $4.2M | $2.5M | $37.2M |
| Feb 2028 | $8.1M | $4.5M | $3.7M | $34.6M |
| Jan 2028 | $7.1M | $4.0M | $3.1M | $30.9M |
| Dec 2027 | $7.7M | $4.4M | $3.4M | $27.9M |
| Nov 2027 | $6.7M | $4.3M | $2.4M | $24.5M |
| Oct 2027 | $5.8M | $4.6M | $1.2M | $22.1M |
| Sep 2027 | $5.8M | $4.8M | $938K | $41.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $978K |
| Beacon Telecom | $878K |