| Ingresos TV | $3.1M |
| Bonus TV por Posición | $258K |
| Ingresos por partido | $33K |
| Patrocinio | $236K |
| Merchandising | $1.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $14K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.2M |
| Salarios personal | $45K |
| Amortización de Fichajes | $115K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $836K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $4.8M | $4.2M | $614K | $44.4M |
| Aug 2028 | $5.0M | $4.7M | $275K | $44.3M |
| Jul 2028 | $5.7M | $3.8M | $1.9M | $43.9M |
| Jun 2028 | $6.8M | $3.2M | $3.6M | $46.0M |
| May 2028 | $5.2M | $4.2M | $1.0M | $43.8M |
| Apr 2028 | $5.3M | $3.5M | $1.9M | $42.7M |
| Mar 2028 | $5.4M | $3.4M | $2.0M | $40.9M |
| Feb 2028 | $7.0M | $3.6M | $3.4M | $38.9M |
| Jan 2028 | $6.5M | $3.5M | $3.0M | $35.5M |
| Dec 2027 | $6.8M | $3.8M | $3.0M | $32.5M |
| Nov 2027 | $6.7M | $3.7M | $3.0M | $29.5M |
| Oct 2027 | $6.6M | $4.7M | $1.8M | $26.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $1.5M |
| Northwind Insurance | $1.3M |