| Ingresos TV | $3.9M |
| Bonus TV por Posición | $925K |
| Ingresos por partido | $315K |
| Patrocinio | $230K |
| Merchandising | $1.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.3M |
| Salarios personal | $20K |
| Amortización de Fichajes | $42K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $16K |
| Mantenimiento instalaciones | $1.2M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $6.6M | $5.6M | $1.1M | $22.6M |
| Oct 2029 | $6.8M | $6.6M | $229K | $21.4M |
| Sep 2029 | $8.0M | $8.1M | $-140K | $21.2M |
| Aug 2029 | $6.9M | $6.0M | $863K | $21.3M |
| Jul 2029 | $6.3M | $8.2M | $-1.9M | $20.4M |
| Jun 2029 | $6.5M | $6.2M | $273K | $22.2M |
| May 2029 | $6.2M | $8.4M | $-2.1M | $21.9M |
| Apr 2029 | $6.6M | $6.3M | $268K | $24.0M |
| Mar 2029 | $6.4M | $4.8M | $1.5M | $23.7M |
| Feb 2029 | $6.5M | $5.5M | $978K | $38.6M |
| Jan 2029 | $8.9M | $4.4M | $4.5M | $37.6M |
| Dec 2028 | $6.6M | $5.3M | $1.3M | $33.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $1.4M |
| Beacon Telecom | $1.3M |