| Ingresos TV | $4.0M |
| Bonus TV por Posición | $1.5M |
| Ingresos por partido | $0 |
| Patrocinio | $277K |
| Merchandising | $2.6M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $5.5M |
| Salarios personal | $43K |
| Amortización de Fichajes | $643K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.4M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $8.5M | $7.6M | $834K | $24.7M |
| May 2028 | $8.4M | $8.5M | $-82K | $23.3M |
| Abr 2028 | $8.6M | $8.3M | $263K | $22.7M |
| Mar 2028 | $10.8M | $12.2M | $-1.4M | $21.8M |
| Feb 2028 | $9.3M | $9.8M | $-533K | $23.4M |
| Ene 2028 | $9.1M | $9.4M | $-241K | $23.3M |
| Dic 2027 | $8.9M | $8.8M | $61K | $22.9M |
| Nov 2027 | $8.9M | $9.3M | $-361K | $22.2M |
| Oct 2027 | $9.5M | $11.0M | $-1.5M | $21.9M |
| Sep 2027 | $9.4M | $10.0M | $-623K | $24.0M |
| Ago 2027 | $9.2M | $16.5M | $-7.2M | $25.0M |
| Jul 2027 | $14.9M | $5.2M | $9.7M | $45.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $1.5M |
| Beacon Telecom | $1.8M |