| Ingresos TV | $4.9M |
| Bonus TV por Posición | $2.4M |
| Ingresos por partido | $124K |
| Patrocinio | $316K |
| Merchandising | $1.6M |
| Premio de Copa | $0 |
| Premio Continental | $1.4M |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.5M |
| Salarios personal | $70K |
| Amortización de Fichajes | $15K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.5M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $10.8M | $5.0M | $5.8M | $63.7M |
| Oct 2027 | $12.2M | $5.3M | $6.9M | $57.9M |
| Sep 2027 | $12.1M | $5.1M | $7.0M | $51.0M |
| Ago 2027 | $8.9M | $6.1M | $2.9M | $44.0M |
| Jul 2027 | $8.5M | $4.7M | $3.8M | $41.1M |
| Jun 2027 | $8.8M | $5.3M | $3.5M | $37.8M |
| May 2027 | $8.8M | $5.4M | $3.4M | $34.3M |
| Abr 2027 | $9.0M | $4.5M | $4.5M | $30.9M |
| Mar 2027 | $8.5M | $4.6M | $3.9M | $26.3M |
| Feb 2027 | $7.6M | $4.3M | $3.3M | $22.5M |
| Ene 2027 | $8.8M | $3.9M | $5.0M | $26.7M |
| Dic 2026 | $7.3M | $3.8M | $3.5M | $22.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $2.0M |
| Northwind Insurance | $1.7M |