| Ingresos TV | $1.3M |
| Bonus TV por Posición | $683K |
| Ingresos por partido | $91K |
| Patrocinio | $88K |
| Merchandising | $1.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $186K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.6M |
| Salarios personal | $43K |
| Amortización de Fichajes | $162K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $870K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $3.6M | $3.6M | $-91K | $19.3M |
| Aug 2028 | $3.6M | $3.8M | $-292K | $19.2M |
| Jul 2028 | $3.2M | $4.1M | $-894K | $21.4M |
| Jun 2028 | $3.3M | $3.4M | $-22K | $23.1M |
| May 2028 | $3.4M | $3.3M | $137K | $23.0M |
| Apr 2028 | $3.6M | $3.0M | $552K | $22.8M |
| Mar 2028 | $3.3M | $2.3M | $1.0M | $22.1M |
| Feb 2028 | $3.4M | $2.6M | $779K | $24.4M |
| Jan 2028 | $3.6M | $2.3M | $1.3M | $23.6M |
| Dec 2027 | $4.7M | $2.7M | $2.0M | $22.3M |
| Nov 2027 | $3.3M | $2.6M | $714K | $20.3M |
| Oct 2027 | $3.8M | $3.9M | $-89K | $19.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Civic Energy | $517K |
| Beacon Telecom | $539K |