| Ingresos TV | $2.4M |
| Bonus TV por Posición | $1.3M |
| Ingresos por partido | $162K |
| Patrocinio | $176K |
| Merchandising | $1.4M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $85K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.0M |
| Salarios personal | $60K |
| Amortización de Fichajes | $54K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $642 |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $5.6M | $4.2M | $1.4M | $4.5M |
| Oct 2027 | $5.3M | $4.4M | $955K | $3.1M |
| Sep 2027 | $7.3M | $6.3M | $962K | $2.1M |
| Aug 2027 | $5.2M | $4.1M | $1.2M | $1.0M |
| Jul 2027 | $5.6M | $3.5M | $2.1M | $20.1M |
| Jun 2027 | $8.5M | $3.2M | $5.3M | $20.7M |
| May 2027 | $5.3M | $4.7M | $585K | $15.4M |
| Apr 2027 | $5.2M | $3.1M | $2.1M | $14.8M |
| Mar 2027 | $5.3M | $3.1M | $2.1M | $12.7M |
| Feb 2027 | $5.6M | $3.2M | $2.4M | $10.6M |
| Jan 2027 | $5.5M | $3.6M | $1.9M | $8.1M |
| Dec 2026 | $5.2M | $3.6M | $1.7M | $6.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $1.0M |
| Riverstone Logistics | $1.1M |