| Ingresos TV | $538K |
| Bonus TV por Posición | $266K |
| Ingresos por partido | $40K |
| Patrocinio | $283K |
| Merchandising | $1.7M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $3.0M |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.0M |
| Salarios personal | $50K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $25K |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $5.8M | $4.2M | $1.6M | $80.2M |
| May 2028 | $5.7M | $4.3M | $1.4M | $78.5M |
| Abr 2028 | $6.0M | $4.0M | $1.9M | $77.1M |
| Mar 2028 | $9.2M | $5.2M | $4.1M | $75.2M |
| Feb 2028 | $6.3M | $4.5M | $1.8M | $71.1M |
| Ene 2028 | $10.1M | $3.0M | $7.1M | $69.4M |
| Dic 2027 | $6.0M | $2.9M | $3.0M | $62.4M |
| Nov 2027 | $6.1M | $3.0M | $3.1M | $59.4M |
| Oct 2027 | $7.4M | $4.0M | $3.4M | $56.3M |
| Sep 2027 | $6.2M | $3.8M | $2.4M | $52.9M |
| Ago 2027 | $6.9M | $5.4M | $1.5M | $50.5M |
| Jul 2027 | $6.3M | $3.5M | $2.8M | $49.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Civic Energy | $1.6M |
| Beacon Telecom | $1.8M |