| Ingresos TV | $4.5M |
| Bonus TV por Posición | $861K |
| Ingresos por partido | $195K |
| Patrocinio | $321K |
| Merchandising | $2.7M |
| Premio de Copa | $640K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $7.8M |
| Salarios personal | $75K |
| Amortización de Fichajes | $70K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.5M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2028 | $9.5M | $9.4M | $133K | $68.7M |
| Nov 2028 | $9.1M | $8.3M | $770K | $68.5M |
| Oct 2028 | $9.4M | $8.5M | $868K | $67.6M |
| Sep 2028 | $9.9M | $8.5M | $1.4M | $66.7M |
| Aug 2028 | $8.5M | $6.9M | $1.6M | $65.2M |
| Jul 2028 | $8.7M | $6.7M | $2.0M | $63.5M |
| Jun 2028 | $12.2M | $7.2M | $5.1M | $61.4M |
| May 2028 | $8.7M | $7.9M | $831K | $56.2M |
| Apr 2028 | $9.2M | $7.4M | $1.7M | $55.3M |
| Mar 2028 | $9.4M | $6.8M | $2.6M | $53.5M |
| Feb 2028 | $11.1M | $9.0M | $2.0M | $50.9M |
| Jan 2028 | $10.4M | $7.2M | $3.2M | $48.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $1.6M |
| Civic Energy | $2.2M |