| Ingresos TV | $667K |
| Bonus TV por Posición | $183K |
| Ingresos por partido | $48K |
| Patrocinio | $361K |
| Merchandising | $2.5M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $6.5M |
| Salarios personal | $47K |
| Amortización de Fichajes | $307K |
| Intereses de Deuda | $7K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $792K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $3.7M | $7.7M | $-4.0M | $-4.8M |
| Jan 2028 | $3.7M | $5.5M | $-1.8M | $-1.1M |
| Dec 2027 | $3.7M | $5.8M | $-2.1M | $347K |
| Nov 2027 | $3.8M | $5.6M | $-1.8M | $2.1M |
| Oct 2027 | $3.8M | $5.5M | $-1.7M | $3.7M |
| Sep 2027 | $3.7M | $7.9M | $-4.1M | $5.1M |
| Aug 2027 | $7.5M | $3.0M | $4.5M | $8.9M |
| Jul 2027 | $3.8M | $2.7M | $1.1M | $16.6M |
| Jun 2027 | $4.6M | $2.5M | $2.0M | $16.0M |
| May 2027 | $4.0M | $3.3M | $686K | $16.0M |
| Apr 2027 | $4.1M | $2.7M | $1.3M | $15.3M |
| Mar 2027 | $4.2M | $3.0M | $1.2M | $13.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Civic Energy | $2.2M |
| Northwind Insurance | $2.1M |