| Ingresos TV | $3.6M |
| Bonus TV por Posición | $595K |
| Ingresos por partido | $257K |
| Patrocinio | $270K |
| Merchandising | $1.8M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $249K |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.3M |
| Salarios personal | $73K |
| Amortización de Fichajes | $280K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $29K |
| Mantenimiento instalaciones | $1.2M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $8.0M | $5.8M | $2.2M | $52.4M |
| Jul 2028 | $6.7M | $5.4M | $1.2M | $50.6M |
| Jun 2028 | $7.4M | $5.7M | $1.8M | $49.1M |
| May 2028 | $12.8M | $7.8M | $5.0M | $47.1M |
| Abr 2028 | $13.5M | $6.2M | $7.3M | $41.8M |
| Mar 2028 | $6.4M | $4.7M | $1.7M | $38.4M |
| Feb 2028 | $6.5M | $4.6M | $1.9M | $36.5M |
| Ene 2028 | $8.6M | $4.5M | $4.1M | $34.3M |
| Dic 2027 | $6.6M | $4.9M | $1.6M | $30.0M |
| Nov 2027 | $6.7M | $5.1M | $1.6M | $28.2M |
| Oct 2027 | $6.4M | $6.2M | $176K | $26.3M |
| Sep 2027 | $8.0M | $7.3M | $745K | $26.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $1.6M |
| Civic Energy | $1.6M |