| Ingresos TV | $699K |
| Bonus TV por Posición | $96K |
| Ingresos por partido | $0 |
| Patrocinio | $257K |
| Merchandising | $2.5M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $35K |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.1M |
| Salarios personal | $63K |
| Amortización de Fichajes | $37K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $8K |
| Mantenimiento instalaciones | $777K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $3.8M | $5.0M | $-1.1M | $17.4M |
| Aug 2028 | $3.8M | $3.8M | $-85K | $19.3M |
| Jul 2028 | $6.4M | $5.6M | $779K | $19.4M |
| Jun 2028 | $4.4M | $3.8M | $602K | $18.6M |
| May 2028 | $4.1M | $5.1M | $-1.0M | $17.9M |
| Apr 2028 | $4.2M | $3.7M | $497K | $18.9M |
| Mar 2028 | $4.3M | $3.8M | $471K | $18.4M |
| Feb 2028 | $4.5M | $4.7M | $-229K | $17.9M |
| Jan 2028 | $4.4M | $3.5M | $961K | $18.1M |
| Dec 2027 | $4.6M | $3.7M | $899K | $17.1M |
| Nov 2027 | $4.5M | $3.6M | $893K | $16.2M |
| Oct 2027 | $4.6M | $3.9M | $678K | $15.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $2.5M |
| Westside Builders | $554K |