| Ingresos TV | $2.4M |
| Bonus TV por Posición | $1.3M |
| Ingresos por partido | $285K |
| Patrocinio | $184K |
| Merchandising | $1.8M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $48K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.0M |
| Salarios personal | $84K |
| Amortización de Fichajes | $85K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $39K |
| Mantenimiento instalaciones | $1.2M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $6.0M | $4.4M | $1.7M | $20.8M |
| May 2028 | $6.0M | $4.8M | $1.2M | $19.0M |
| Abr 2028 | $6.0M | $4.1M | $1.8M | $17.7M |
| Mar 2028 | $5.7M | $5.4M | $316K | $15.8M |
| Feb 2028 | $5.6M | $4.4M | $1.3M | $15.4M |
| Ene 2028 | $9.2M | $3.9M | $5.3M | $14.1M |
| Dic 2027 | $8.5M | $3.6M | $4.8M | $9.6M |
| Nov 2027 | $7.6M | $3.4M | $4.2M | $4.7M |
| Oct 2027 | $9.1M | $5.1M | $4.1M | $351K |
| Sep 2027 | $8.6M | $4.1M | $4.5M | $-3.8M |
| Ago 2027 | $5.9M | $5.2M | $736K | $-8.4M |
| Jul 2027 | $7.1M | $4.2M | $2.9M | $-9.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $1.1M |
| Riverstone Logistics | $1.1M |