| Ingresos TV | $1.9M |
| Bonus TV por Posición | $766K |
| Ingresos por partido | $0 |
| Patrocinio | $132K |
| 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 | $2.9M |
| Salarios personal | $30K |
| Amortización de Fichajes | $98K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $838K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $4.0M | $3.8M | $166K | $53.6M |
| Aug 2028 | $21.3M | $3.8M | $17.5M | $56.8M |
| Jul 2028 | $6.2M | $4.1M | $2.2M | $40.5M |
| Jun 2028 | $5.5M | $3.6M | $1.9M | $41.3M |
| May 2028 | $4.0M | $4.9M | $-894K | $39.4M |
| Apr 2028 | $4.1M | $3.3M | $724K | $40.2M |
| Mar 2028 | $4.1M | $4.1M | $66K | $39.5M |
| Feb 2028 | $4.2M | $4.2M | $-10K | $39.4M |
| Jan 2028 | $4.1M | $3.4M | $767K | $39.3M |
| Dec 2027 | $3.8M | $3.5M | $327K | $38.5M |
| Nov 2027 | $3.6M | $3.5M | $72K | $38.2M |
| Oct 2027 | $3.6M | $3.6M | $-14K | $38.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $811K |
| Civic Energy | $774K |