| Ingresos TV | $1.1M |
| Bonus TV por Posición | $460K |
| Ingresos por partido | $0 |
| Patrocinio | $72K |
| Merchandising | $565K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $50K |
| Amortización de Fichajes | $62K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $304K |
| Mantenimiento instalaciones | $597K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $2.2M | $3.0M | $-801K | $1.8M |
| Jul 2028 | $2.2M | $3.2M | $-1.0M | $2.5M |
| Jun 2028 | $2.7M | $2.5M | $238K | $3.5M |
| May 2028 | $2.2M | $3.1M | $-886K | $3.2M |
| Abr 2028 | $2.2M | $2.7M | $-467K | $4.0M |
| Mar 2028 | $2.3M | $3.1M | $-861K | $4.4M |
| Feb 2028 | $2.5M | $3.4M | $-892K | $5.2M |
| Ene 2028 | $2.7M | $2.7M | $-67K | $7.0M |
| Dic 2027 | $2.7M | $3.2M | $-492K | $7.1M |
| Nov 2027 | $2.7M | $2.7M | $-39K | $7.5M |
| Oct 2027 | $2.8M | $7.3M | $-4.5M | $7.5M |
| Sep 2027 | $18.2M | $3.5M | $14.7M | $11.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Riverstone Logistics | $460K |
| Riverstone Logistics | $409K |