| Ingresos TV | $3.6M |
| Bonus TV por Posición | $121K |
| Ingresos por partido | $532K |
| Patrocinio | $215K |
| Merchandising | $1.5M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $175K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.5M |
| Salarios personal | $43K |
| Amortización de Fichajes | $96K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2029 | $6.2M | $3.8M | $2.4M | $28.0M |
| Ene 2029 | $6.4M | $4.1M | $2.3M | $25.4M |
| Dic 2028 | $6.2M | $3.7M | $2.4M | $23.0M |
| Nov 2028 | $6.2M | $4.1M | $2.2M | $20.5M |
| Oct 2028 | $6.1M | $6.3M | $-226K | $18.2M |
| Sep 2028 | $6.0M | $5.0M | $1.0M | $18.4M |
| Ago 2028 | $6.1M | $4.9M | $1.2M | $17.2M |
| Jul 2028 | $6.1M | $3.5M | $2.6M | $34.8M |
| Jun 2028 | $7.8M | $3.8M | $4.0M | $32.7M |
| May 2028 | $6.7M | $3.3M | $3.3M | $28.6M |
| Abr 2028 | $6.7M | $3.7M | $3.0M | $25.2M |
| Mar 2028 | $7.6M | $4.4M | $3.2M | $22.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Northwind Insurance | $1.3M |
| Civic Energy | $1.3M |