| Ingresos TV | $3.8M |
| Bonus TV por Posición | $1.3M |
| Ingresos por partido | $500K |
| Patrocinio | $246K |
| Merchandising | $2.5M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $91K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.9M |
| Salarios personal | $42K |
| Amortización de Fichajes | $18K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $80K |
| Mantenimiento instalaciones | $1.5M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $8.5M | $5.5M | $3.0M | $84.4M |
| Aug 2028 | $9.1M | $5.8M | $3.3M | $81.3M |
| Jul 2028 | $9.2M | $5.7M | $3.5M | $78.0M |
| Jun 2028 | $9.6M | $5.3M | $4.3M | $74.5M |
| May 2028 | $9.4M | $7.0M | $2.4M | $70.2M |
| Apr 2028 | $6.9M | $5.9M | $996K | $67.8M |
| Mar 2028 | $7.3M | $4.6M | $2.7M | $66.8M |
| Feb 2028 | $7.2M | $4.5M | $2.6M | $64.0M |
| Jan 2028 | $10.3M | $4.4M | $5.9M | $61.4M |
| Dec 2027 | $7.2M | $4.7M | $2.5M | $55.4M |
| Nov 2027 | $7.8M | $4.5M | $3.3M | $52.9M |
| Oct 2027 | $7.5M | $7.4M | $167K | $49.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Civic Energy | $1.6M |
| Beacon Telecom | $1.4M |