| Ingresos TV | $2.6M |
| Bonus TV por Posición | $1.1M |
| Ingresos por partido | $810K |
| Patrocinio | $177K |
| 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 | $3.9M |
| Salarios personal | $45K |
| Amortización de Fichajes | $82K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.4M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jan 2029 | $7.7M | $5.4M | $2.3M | $60.6M |
| Dec 2028 | $7.8M | $6.0M | $1.8M | $58.2M |
| Nov 2028 | $8.0M | $5.2M | $2.8M | $56.4M |
| Oct 2028 | $6.5M | $5.4M | $1.0M | $53.5M |
| Sep 2028 | $6.9M | $4.1M | $2.7M | $52.3M |
| 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 |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $978K |
| Civic Energy | $1.1M |