| Ingresos TV | $1.1M |
| Bonus TV por Posición | $629K |
| Ingresos por partido | $106K |
| Patrocinio | $76K |
| Merchandising | $644K |
| Premio de Copa | $307K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $31K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.0M |
| Salarios personal | $58K |
| Amortización de Fichajes | $35K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $6K |
| Mantenimiento instalaciones | $725K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $3.1M | $3.8M | $-696K | $-1.6M |
| Aug 2027 | $2.6M | $3.1M | $-497K | $796K |
| Jul 2027 | $2.7M | $3.1M | $-351K | $1.3M |
| Jun 2027 | $2.5M | $3.2M | $-646K | $3.4M |
| May 2027 | $2.5M | $3.0M | $-497K | $4.0M |
| Apr 2027 | $2.5M | $3.0M | $-487K | $4.5M |
| Mar 2027 | $4.6M | $2.6M | $2.0M | $5.0M |
| Feb 2027 | $3.0M | $2.7M | $247K | $3.0M |
| Jan 2027 | $2.4M | $2.8M | $-359K | $2.7M |
| Dec 2026 | $2.8M | $2.6M | $219K | $3.1M |
| Nov 2026 | $2.5M | $2.5M | $-64K | $2.9M |
| Oct 2026 | $2.7M | $6.0M | $-3.3M | $2.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $469K |
| Riverstone Logistics | $449K |