| Ingresos TV | $4.3M |
| Bonus TV por Posición | $433K |
| Ingresos por partido | $0 |
| Patrocinio | $285K |
| Merchandising | $1.9M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.1M |
| Salarios personal | $26K |
| Amortización de Fichajes | $262K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $157K |
| Mantenimiento instalaciones | $1.2M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2029 | $6.8M | $5.8M | $1.1M | $37.4M |
| Jul 2029 | $8.1M | $4.6M | $3.6M | $37.3M |
| Jun 2029 | $9.5M | $4.9M | $4.6M | $38.0M |
| May 2029 | $7.0M | $6.9M | $120K | $33.3M |
| Abr 2029 | $7.1M | $6.3M | $813K | $33.0M |
| Mar 2029 | $7.1M | $8.9M | $-1.8M | $32.0M |
| Feb 2029 | $8.6M | $6.2M | $2.3M | $33.6M |
| Ene 2029 | $8.4M | $5.8M | $2.6M | $33.3M |
| Dic 2028 | $7.0M | $5.3M | $1.7M | $30.6M |
| Nov 2028 | $7.4M | $4.9M | $2.5M | $28.7M |
| Oct 2028 | $8.1M | $7.3M | $845K | $26.1M |
| Sep 2028 | $8.3M | $5.4M | $2.9M | $25.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $1.8M |
| Beacon Telecom | $1.7M |