| Ingresos TV | $2.5M |
| Bonus TV por Posición | $1.3M |
| Ingresos por partido | $0 |
| Patrocinio | $171K |
| Merchandising | $1.7M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $16K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.6M |
| Salarios personal | $53K |
| Amortización de Fichajes | $39K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $369K |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $5.7M | $5.2M | $496K | $47.5M |
| Aug 2028 | $5.5M | $3.8M | $1.7M | $47.0M |
| Jul 2028 | $5.1M | $4.6M | $508K | $45.2M |
| Jun 2028 | $6.3M | $3.8M | $2.6M | $44.7M |
| May 2028 | $5.2M | $4.7M | $486K | $42.1M |
| Apr 2028 | $5.2M | $3.9M | $1.3M | $41.5M |
| Mar 2028 | $5.4M | $4.9M | $580K | $40.2M |
| Feb 2028 | $8.9M | $5.5M | $3.4M | $39.6M |
| Jan 2028 | $5.5M | $3.8M | $1.7M | $36.1M |
| Dec 2027 | $5.5M | $4.3M | $1.3M | $34.4M |
| Nov 2027 | $6.0M | $3.9M | $2.0M | $33.1M |
| Oct 2027 | $6.1M | $4.8M | $1.3M | $31.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $1.0M |
| Civic Energy | $1.0M |