| Ingresos TV | $3.0M |
| Bonus TV por Posición | $816K |
| Ingresos por partido | $0 |
| Patrocinio | $194K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.2M |
| Salarios personal | $50K |
| Amortización de Fichajes | $177K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $964K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $5.1M | $4.4M | $704K | $5.3M |
| Jun 2028 | $7.9M | $4.3M | $3.6M | $5.8M |
| May 2028 | $5.2M | $5.8M | $-660K | $2.0M |
| Abr 2028 | $5.2M | $4.9M | $344K | $2.5M |
| Mar 2028 | $5.5M | $6.7M | $-1.2M | $2.0M |
| Feb 2028 | $6.3M | $4.9M | $1.4M | $3.0M |
| Ene 2028 | $5.8M | $4.5M | $1.2M | $4.2M |
| Dic 2027 | $6.3M | $4.7M | $1.6M | $2.8M |
| Nov 2027 | $5.7M | $4.9M | $794K | $1.1M |
| Oct 2027 | $6.5M | $9.6M | $-3.1M | $142K |
| Sep 2027 | $5.3M | $5.6M | $-327K | $3.1M |
| Ago 2027 | $9.0M | $3.8M | $5.2M | $25.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Civic Energy | $1.2M |
| Northwind Insurance | $1.1M |