| Ingresos TV | $3.5M |
| Bonus TV por Posición | $914K |
| Ingresos por partido | $0 |
| Patrocinio | $142K |
| Merchandising | $1.5M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $703K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.6M |
| Salarios personal | $35K |
| Amortización de Fichajes | $192K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.0M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2029 | $6.8M | $4.8M | $1.9M | $13.3M |
| May 2029 | $4.6M | $8.4M | $-3.7M | $11.2M |
| Apr 2029 | $4.8M | $5.2M | $-403K | $14.7M |
| Mar 2029 | $5.2M | $6.0M | $-878K | $14.9M |
| Feb 2029 | $5.1M | $5.6M | $-431K | $15.6M |
| Jan 2029 | $5.1M | $5.7M | $-604K | $15.8M |
| Dec 2028 | $5.0M | $5.6M | $-630K | $16.2M |
| Nov 2028 | $5.4M | $5.7M | $-318K | $16.7M |
| Oct 2028 | $4.7M | $7.2M | $-2.4M | $16.8M |
| Sep 2028 | $4.7M | $5.0M | $-271K | $19.1M |
| Aug 2028 | $4.7M | $5.1M | $-404K | $19.1M |
| Jul 2028 | $6.1M | $5.1M | $1.0M | $19.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Civic Energy | $764K |
| Beacon Telecom | $946K |