| Ingresos TV | $2.5M |
| Bonus TV por Posición | $1.0M |
| Ingresos por partido | $66K |
| Patrocinio | $150K |
| Merchandising | $1.4M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $18K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.6M |
| Salarios personal | $53K |
| Amortización de Fichajes | $43K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $135K |
| Mantenimiento instalaciones | $1.0M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $5.1M | $3.9M | $1.3M | $9.6M |
| Oct 2027 | $5.4M | $5.4M | $14K | $8.3M |
| Sep 2027 | $5.6M | $5.1M | $530K | $8.3M |
| Ago 2027 | $7.3M | $3.8M | $3.5M | $7.8M |
| Jul 2027 | $7.9M | $3.4M | $4.5M | $23.2M |
| Jun 2027 | $8.5M | $3.3M | $5.3M | $19.3M |
| May 2027 | $5.2M | $4.6M | $569K | $14.0M |
| Abr 2027 | $5.2M | $3.4M | $1.8M | $13.4M |
| Mar 2027 | $5.2M | $3.5M | $1.7M | $11.6M |
| Feb 2027 | $5.8M | $4.3M | $1.5M | $9.8M |
| Ene 2027 | $5.5M | $3.9M | $1.6M | $8.2M |
| Dic 2026 | $5.4M | $3.7M | $1.7M | $6.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $965K |
| Civic Energy | $840K |