| Ingresos TV | $2.5M |
| Bonus TV por Posición | $1.1M |
| Ingresos por partido | $0 |
| Patrocinio | $170K |
| Merchandising | $1.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $36K |
| Amortización de Fichajes | $18K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $954K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $5.1M | $2.4M | $2.6M | $42.1M |
| May 2028 | $5.6M | $2.9M | $2.7M | $39.4M |
| Apr 2028 | $5.5M | $2.9M | $2.6M | $36.7M |
| Mar 2028 | $5.2M | $3.2M | $2.1M | $34.1M |
| Feb 2028 | $5.2M | $3.5M | $1.7M | $32.0M |
| Jan 2028 | $5.5M | $2.6M | $3.0M | $30.3M |
| Dec 2027 | $5.9M | $2.8M | $3.0M | $27.3M |
| Nov 2027 | $5.8M | $2.7M | $3.2M | $24.2M |
| Oct 2027 | $4.8M | $2.8M | $2.0M | $21.0M |
| Sep 2027 | $4.3M | $3.2M | $1.1M | $39.2M |
| Aug 2027 | $4.6M | $2.2M | $2.4M | $38.1M |
| Jul 2027 | $4.8M | $2.1M | $2.7M | $36.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Civic Energy | $942K |
| Civic Energy | $1.1M |