| Ingresos TV | $2.6M |
| Bonus TV por Posición | $1.0M |
| Ingresos por partido | $520K |
| Patrocinio | $195K |
| Merchandising | $2.4M |
| Premio de Copa | $88K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $5.5M |
| Salarios jugadores | $10.8M |
| Salarios personal | $2K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $1.0M |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.2M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2035 | $6.7M | $13.1M | $-6.4M | $-204.4M |
| Sep 2035 | $6.5M | $9.8M | $-3.3M | $-203.5M |
| Aug 2035 | $6.5M | $12.7M | $-6.2M | $-205.8M |
| Jul 2035 | $6.6M | $6.2M | $377K | $-205.6M |
| Jun 2035 | $10.2M | $10.6M | $-430K | $-211.5M |
| May 2035 | $6.8M | $19.9M | $-13.2M | $-218.0M |
| Apr 2035 | $7.2M | $9.4M | $-2.2M | $-212.1M |
| Mar 2035 | $7.4M | $13.2M | $-5.8M | $-216.7M |
| Feb 2035 | $7.3M | $15.9M | $-8.6M | $-218.0M |
| Jan 2035 | $7.4M | $17.1M | $-9.8M | $-216.3M |
| Dec 2034 | $7.2M | $14.7M | $-7.6M | $-213.2M |
| Nov 2034 | $7.5M | $15.0M | $-7.5M | $-212.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $1.1M |
| Beacon Telecom | $1.3M |