| Ingresos TV | $2.6M |
| Bonus TV por Posición | $977K |
| Ingresos por partido | $213K |
| Patrocinio | $179K |
| Merchandising | $1.6M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $12K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.2M |
| Salarios personal | $67K |
| Amortización de Fichajes | $18K |
| Intereses de Deuda | $57K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.2M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2027 | $5.6M | $4.5M | $1.1M | $-13.2M |
| Jun 2027 | $5.8M | $4.6M | $1.3M | $-14.3M |
| May 2027 | $5.7M | $5.1M | $588K | $-15.6M |
| Apr 2027 | $5.6M | $3.7M | $2.0M | $23.6M |
| Mar 2027 | $7.1M | $3.8M | $3.3M | $21.5M |
| Feb 2027 | $5.8M | $3.6M | $2.2M | $18.2M |
| Jan 2027 | $5.8M | $3.8M | $1.9M | $16.0M |
| Dec 2026 | $8.9M | $3.5M | $5.4M | $14.0M |
| Nov 2026 | $6.0M | $5.3M | $691K | $8.6M |
| Oct 2026 | $6.1M | $7.1M | $-1.0M | $7.9M |
| Sep 2026 | $5.8M | $2.3M | $3.4M | $8.9M |
| Aug 2026 | $0 | $0 | $0 | $6.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $972K |
| Beacon Telecom | $1.2M |