| Ingresos TV | $2.5M |
| Bonus TV por Posición | $1.4M |
| Ingresos por partido | $2.2M |
| Patrocinio | $548K |
| Merchandising | $3.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.8M |
| Salarios personal | $59K |
| Amortización de Fichajes | $598K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $138K |
| Mantenimiento instalaciones | $1.8M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $9.9M | $7.3M | $2.5M | $13.9M |
| May 2028 | $9.1M | $7.7M | $1.4M | $10.7M |
| Abr 2028 | $10.7M | $7.6M | $3.1M | $8.8M |
| Mar 2028 | $8.2M | $7.8M | $365K | $5.1M |
| Feb 2028 | $7.9M | $9.1M | $-1.2M | $4.1M |
| Ene 2028 | $13.5M | $5.4M | $8.1M | $4.7M |
| Dic 2027 | $9.9M | $6.1M | $3.8M | $1.3M |
| Nov 2027 | $9.8M | $5.5M | $4.3M | $-3.1M |
| Oct 2027 | $10.0M | $7.6M | $2.4M | $-7.9M |
| Sep 2027 | $9.6M | $6.5M | $3.1M | $-10.8M |
| Ago 2027 | $8.8M | $7.9M | $943K | $-14.4M |
| Jul 2027 | $10.8M | $6.4M | $4.4M | $-6.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $900K |
| Civic Energy | $930K |
| Aurora Holdings | $4.7M |