| Ingresos TV | $1.2M |
| Bonus TV por Posición | $680K |
| Ingresos por partido | $56K |
| Patrocinio | $376K |
| Merchandising | $1.6M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.5M |
| Salarios personal | $44K |
| Amortización de Fichajes | $84K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2029 | $4.0M | $4.7M | $-786K | $26.7M |
| Jan 2029 | $5.1M | $4.8M | $224K | $29.6M |
| Dec 2028 | $5.3M | $5.1M | $164K | $29.3M |
| Nov 2028 | $5.3M | $5.0M | $291K | $29.0M |
| Oct 2028 | $4.8M | $6.0M | $-1.2M | $28.7M |
| Sep 2028 | $6.7M | $6.0M | $680K | $29.8M |
| Aug 2028 | $3.7M | $4.6M | $-908K | $29.0M |
| Jul 2028 | $3.6M | $4.5M | $-835K | $29.8M |
| Jun 2028 | $4.1M | $3.7M | $427K | $33.8M |
| May 2028 | $3.1M | $4.6M | $-1.5M | $33.4M |
| Apr 2028 | $3.1M | $3.7M | $-572K | $34.9M |
| Mar 2028 | $3.1M | $4.9M | $-1.7M | $35.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $407K |
| Vanguard Industries | $2.2M |
| Vanguard Industries | $1.9M |