| Ingresos TV | $2.4M |
| Bonus TV por Posición | $833K |
| Ingresos por partido | $743K |
| Patrocinio | $155K |
| Merchandising | $1.8M |
| 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 | $70K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $37K |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $6.0M | $3.8M | $2.2M | $22.2M |
| Oct 2027 | $5.5M | $4.9M | $605K | $19.9M |
| Sep 2027 | $6.9M | $10.7M | $-3.8M | $19.3M |
| Aug 2027 | $5.4M | $3.9M | $1.5M | $23.1M |
| Jul 2027 | $6.4M | $4.0M | $2.4M | $21.7M |
| Jun 2027 | $6.8M | $3.9M | $2.9M | $19.3M |
| May 2027 | $5.4M | $4.2M | $1.2M | $16.4M |
| Apr 2027 | $5.7M | $3.9M | $1.8M | $15.2M |
| Mar 2027 | $5.9M | $4.5M | $1.4M | $13.4M |
| Feb 2027 | $6.1M | $4.6M | $1.5M | $11.9M |
| Jan 2027 | $5.8M | $4.5M | $1.3M | $10.5M |
| Dec 2026 | $5.9M | $4.3M | $1.5M | $9.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $844K |
| Northwind Insurance | $1.0M |