| Ingresos TV | $4.5M |
| Bonus TV por Posición | $409K |
| Ingresos por partido | $0 |
| Patrocinio | $213K |
| Merchandising | $1.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $160K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.0M |
| Salarios personal | $53K |
| Amortización de Fichajes | $438K |
| Intereses de Deuda | $22K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $967K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $6.5M | $4.4M | $2.1M | $-3.4M |
| May 2028 | $4.9M | $3.9M | $997K | $-5.9M |
| Abr 2028 | $5.0M | $4.1M | $821K | $-7.3M |
| Mar 2028 | $5.0M | $5.7M | $-629K | $-8.6M |
| Feb 2028 | $4.8M | $4.7M | $74K | $-8.4M |
| Ene 2028 | $5.0M | $4.4M | $570K | $-7.3M |
| Dic 2027 | $4.8M | $4.5M | $210K | $-8.3M |
| Nov 2027 | $4.8M | $4.8M | $19K | $-8.9M |
| Oct 2027 | $4.9M | $8.6M | $-3.7M | $-9.3M |
| Sep 2027 | $6.4M | $4.9M | $1.5M | $-6.0M |
| Ago 2027 | $6.1M | $5.7M | $370K | $13.8M |
| Jul 2027 | $8.0M | $3.7M | $4.3M | $13.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Riverstone Logistics | $1.2M |
| Civic Energy | $1.4M |