| Ingresos TV | $592K |
| Bonus TV por Posición | $341K |
| Ingresos por partido | $0 |
| Patrocinio | $197K |
| Merchandising | $2.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $3.4M |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.6M |
| Salarios personal | $29K |
| Amortización de Fichajes | $89K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.2M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2029 | $6.6M | $4.9M | $1.7M | $84.9M |
| May 2029 | $6.8M | $7.7M | $-905K | $83.1M |
| Apr 2029 | $6.8M | $5.4M | $1.4M | $83.9M |
| Mar 2029 | $8.5M | $6.5M | $2.0M | $82.4M |
| Feb 2029 | $6.8M | $6.9M | $-65K | $80.4M |
| Jan 2029 | $7.1M | $6.1M | $1.0M | $80.4M |
| Dec 2028 | $6.6M | $6.2M | $396K | $79.2M |
| Nov 2028 | $6.7M | $5.9M | $836K | $78.7M |
| Oct 2028 | $6.4M | $7.3M | $-968K | $77.8M |
| Sep 2028 | $6.4M | $6.8M | $-415K | $78.7M |
| Aug 2028 | $7.3M | $5.6M | $1.7M | $79.3M |
| Jul 2028 | $13.0M | $5.0M | $8.0M | $80.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $1.9M |
| Local Dairy Co. | $467K |