| Ingresos TV | $2.9M |
| Bonus TV por Posición | $963K |
| Ingresos por partido | $449K |
| Patrocinio | $191K |
| Merchandising | $2.6M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $101K |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.4M |
| Salarios personal | $40K |
| Amortización de Fichajes | $268K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $353K |
| Mantenimiento instalaciones | $1.3M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2029 | $7.2M | $6.3M | $844K | $28.4M |
| Jan 2029 | $7.4M | $6.6M | $858K | $27.3M |
| Dec 2028 | $7.2M | $7.1M | $125K | $26.2M |
| Nov 2028 | $6.8M | $5.8M | $1.1M | $25.8M |
| Oct 2028 | $7.1M | $7.5M | $-371K | $24.5M |
| Sep 2028 | $7.1M | $6.9M | $151K | $24.6M |
| Aug 2028 | $6.8M | $5.5M | $1.3M | $26.6M |
| Jul 2028 | $12.3M | $5.0M | $7.3M | $25.2M |
| Jun 2028 | $9.0M | $4.2M | $4.7M | $22.9M |
| May 2028 | $7.1M | $4.7M | $2.4M | $18.1M |
| Apr 2028 | $7.4M | $4.8M | $2.6M | $15.6M |
| Mar 2028 | $7.5M | $5.4M | $2.1M | $12.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Civic Energy | $987K |
| Beacon Telecom | $1.3M |