| Ingresos TV | $3.5M |
| Bonus TV por Posición | $695K |
| Ingresos por partido | $107K |
| Patrocinio | $151K |
| Merchandising | $1.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.1M |
| Salarios personal | $21K |
| Amortización de Fichajes | $62K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.0M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $5.5M | $4.2M | $1.3M | $60.2M |
| Oct 2029 | $5.5M | $4.6M | $890K | $58.9M |
| Sep 2029 | $6.4M | $4.4M | $2.0M | $58.0M |
| Aug 2029 | $6.2M | $5.2M | $963K | $55.9M |
| Jul 2029 | $6.5M | $5.1M | $1.5M | $54.9M |
| Jun 2029 | $6.4M | $4.4M | $2.0M | $53.3M |
| May 2029 | $5.9M | $4.6M | $1.3M | $51.2M |
| Apr 2029 | $5.8M | $3.6M | $2.2M | $66.4M |
| Mar 2029 | $5.5M | $4.5M | $1.0M | $64.1M |
| Feb 2029 | $5.6M | $3.4M | $2.2M | $63.1M |
| Jan 2029 | $6.0M | $3.3M | $2.6M | $60.8M |
| Dec 2028 | $7.2M | $3.4M | $3.8M | $58.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $1.5M |
| Greenfield Foods | $315K |