| Ingresos TV | $6.2M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $305K |
| Patrocinio | $503K |
| Merchandising | $3.5M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $5.2M |
| Salarios personal | $22K |
| Amortización de Fichajes | $153K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.6M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $10.5M | $7.0M | $3.5M | $25.6M |
| Oct 2029 | $10.7M | $7.2M | $3.5M | $22.0M |
| Sep 2029 | $10.7M | $6.7M | $4.0M | $18.3M |
| Aug 2029 | $11.1M | $7.0M | $4.1M | $14.1M |
| Jul 2029 | $11.5M | $6.6M | $4.9M | $9.8M |
| Jun 2029 | $12.9M | $6.8M | $6.1M | $4.7M |
| May 2029 | $5.6M | $5.2M | $373K | $-1.5M |
| Apr 2029 | $5.6M | $4.5M | $1.0M | $16.1M |
| Mar 2029 | $5.6M | $4.6M | $964K | $14.9M |
| Feb 2029 | $5.6M | $4.7M | $855K | $13.8M |
| Jan 2029 | $11.4M | $3.9M | $7.5M | $12.8M |
| Dec 2028 | $4.4M | $3.9M | $425K | $5.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $3.2M |
| Northwind Insurance | $2.9M |