| Ingresos TV | $2.7M |
| Bonus TV por Posición | $695K |
| Ingresos por partido | $381K |
| Patrocinio | $160K |
| 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 | $2.6M |
| Salarios personal | $43K |
| Amortización de Fichajes | $87K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $240K |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $5.8M | $4.2M | $1.6M | $21.3M |
| Jul 2028 | $7.4M | $5.5M | $1.8M | $19.6M |
| Jun 2028 | $5.4M | $4.9M | $466K | $18.6M |
| May 2028 | $5.7M | $5.4M | $305K | $18.0M |
| Apr 2028 | $5.5M | $4.3M | $1.2M | $17.6M |
| Mar 2028 | $6.2M | $4.4M | $1.8M | $16.4M |
| Feb 2028 | $6.0M | $3.7M | $2.4M | $70.8M |
| Jan 2028 | $12.0M | $3.6M | $8.3M | $68.3M |
| Dec 2027 | $9.1M | $4.3M | $4.8M | $63.2M |
| Nov 2027 | $9.0M | $3.6M | $5.4M | $58.4M |
| Oct 2027 | $7.6M | $5.4M | $2.2M | $52.9M |
| Sep 2027 | $9.4M | $3.6M | $5.8M | $50.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $904K |
| Northwind Insurance | $1.0M |