| Ingresos TV | $1.8M |
| Bonus TV por Posición | $843K |
| Ingresos por partido | $0 |
| Patrocinio | $120K |
| Merchandising | $1.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $200K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.9M |
| Salarios personal | $71K |
| Amortización de Fichajes | $167K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $410K |
| Mantenimiento instalaciones | $906K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $4.1M | $4.4M | $-316K | $7.0M |
| Jul 2027 | $3.9M | $3.4M | $481K | $7.2M |
| Jun 2027 | $6.0M | $3.5M | $2.6M | $15.1M |
| May 2027 | $3.9M | $3.4M | $515K | $12.5M |
| Apr 2027 | $4.0M | $3.3M | $707K | $12.0M |
| Mar 2027 | $4.5M | $3.7M | $781K | $11.3M |
| Feb 2027 | $4.7M | $4.0M | $721K | $10.5M |
| Jan 2027 | $4.3M | $3.7M | $600K | $9.8M |
| Dec 2026 | $3.9M | $3.6M | $342K | $9.2M |
| Nov 2026 | $4.1M | $4.1M | $40K | $8.9M |
| Oct 2026 | $3.6M | $5.6M | $-2.0M | $8.8M |
| Sep 2026 | $3.8M | $3.2M | $613K | $10.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Civic Energy | $722K |
| Riverstone Logistics | $716K |