| Ingresos TV | $2.5M |
| Bonus TV por Posición | $1.4M |
| Ingresos por partido | $286K |
| Patrocinio | $159K |
| Merchandising | $1.5M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $59K |
| Amortización de Fichajes | $76K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2028 | $5.9M | $3.2M | $2.8M | $30.3M |
| Oct 2028 | $5.6M | $4.9M | $708K | $27.5M |
| Sep 2028 | $7.9M | $3.0M | $4.9M | $26.7M |
| Ago 2028 | $6.8M | $2.9M | $4.0M | $22.7M |
| Jul 2028 | $11.1M | $2.9M | $8.2M | $18.9M |
| Jun 2028 | $6.6M | $2.9M | $3.7M | $12.0M |
| May 2028 | $5.2M | $3.1M | $2.1M | $8.3M |
| Abr 2028 | $5.3M | $2.9M | $2.4M | $6.1M |
| Mar 2028 | $5.2M | $3.0M | $2.2M | $3.7M |
| Feb 2028 | $6.6M | $3.1M | $3.5M | $1.5M |
| Ene 2028 | $4.9M | $3.1M | $1.8M | $-2.0M |
| Dic 2027 | $5.3M | $3.1M | $2.3M | $-3.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Civic Energy | $974K |
| Civic Energy | $937K |