| Ingresos TV | $700K |
| Bonus TV por Posición | $240K |
| Ingresos por partido | $0 |
| Patrocinio | $384K |
| Merchandising | $2.6M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $257K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.8M |
| Salarios personal | $42K |
| Amortización de Fichajes | $137K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $804K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $4.1M | $4.8M | $-631K | $3.4M |
| Aug 2028 | $3.9M | $4.8M | $-871K | $3.9M |
| Jul 2028 | $4.9M | $4.4M | $509K | $4.6M |
| Jun 2028 | $5.3M | $3.7M | $1.6M | $4.0M |
| May 2028 | $4.2M | $4.8M | $-671K | $6.6M |
| Apr 2028 | $4.6M | $4.3M | $223K | $7.2M |
| Mar 2028 | $5.5M | $4.4M | $1.1M | $6.9M |
| Feb 2028 | $4.5M | $4.8M | $-388K | $5.8M |
| Jan 2028 | $4.9M | $4.2M | $684K | $6.1M |
| Dec 2027 | $4.5M | $5.1M | $-549K | $5.4M |
| Nov 2027 | $4.4M | $4.5M | $-116K | $6.6M |
| Oct 2027 | $4.2M | $5.6M | $-1.4M | $6.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Civic Energy | $2.0M |
| Northwind Insurance | $2.6M |