| Ingresos TV | $2.4M |
| Bonus TV por Posición | $1.1M |
| Ingresos por partido | $179K |
| Patrocinio | $159K |
| Merchandising | $1.4M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $306K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $55K |
| Amortización de Fichajes | $35K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $97K |
| Mantenimiento instalaciones | $1.0M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $5.5M | $3.4M | $2.1M | $30.0M |
| Jan 2028 | $5.1M | $3.4M | $1.7M | $27.9M |
| Dec 2027 | $5.0M | $4.0M | $991K | $26.2M |
| Nov 2027 | $4.8M | $3.6M | $1.2M | $25.2M |
| Oct 2027 | $4.9M | $3.8M | $1.1M | $23.9M |
| Sep 2027 | $5.5M | $4.9M | $586K | $22.8M |
| Aug 2027 | $5.2M | $3.0M | $2.3M | $22.2M |
| Jul 2027 | $5.4M | $2.9M | $2.5M | $38.8M |
| Jun 2027 | $8.4M | $2.9M | $5.5M | $36.2M |
| May 2027 | $5.2M | $3.9M | $1.3M | $30.7M |
| Apr 2027 | $5.3M | $2.8M | $2.4M | $29.4M |
| Mar 2027 | $10.0M | $2.9M | $7.0M | $26.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $835K |
| Beacon Telecom | $1.1M |