| Ingresos TV | $2.7M |
| Bonus TV por Posición | $927K |
| Ingresos por partido | $321K |
| Patrocinio | $170K |
| Merchandising | $2.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $55K |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.8M |
| Salarios personal | $44K |
| Amortización de Fichajes | $77K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $6K |
| Mantenimiento instalaciones | $1.2M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2028 | $6.4M | $6.2M | $200K | $38.7M |
| Nov 2028 | $6.8M | $5.4M | $1.4M | $38.4M |
| Oct 2028 | $7.0M | $6.4M | $585K | $37.0M |
| Sep 2028 | $5.8M | $6.2M | $-463K | $36.3M |
| Aug 2028 | $6.4M | $5.8M | $570K | $37.5M |
| Jul 2028 | $7.1M | $4.3M | $2.7M | $36.9M |
| Jun 2028 | $9.2M | $3.8M | $5.4M | $34.7M |
| May 2028 | $6.3M | $4.0M | $2.4M | $29.2M |
| Apr 2028 | $6.6M | $3.9M | $2.7M | $26.8M |
| Mar 2028 | $6.7M | $4.9M | $1.8M | $24.0M |
| Feb 2028 | $7.5M | $5.3M | $2.2M | $22.2M |
| Jan 2028 | $7.0M | $4.5M | $2.6M | $20.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Civic Energy | $1.1M |
| Northwind Insurance | $903K |