| Ingresos TV | $2.6M |
| Bonus TV por Posición | $605K |
| Ingresos por partido | $109K |
| Patrocinio | $190K |
| Merchandising | $846K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.4M |
| Salarios personal | $38K |
| Amortización de Fichajes | $49K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $897K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $4.3M | $4.4M | $-53K | $10.4M |
| Jun 2028 | $5.1M | $3.8M | $1.2M | $10.4M |
| May 2028 | $3.8M | $4.6M | $-831K | $9.1M |
| Apr 2028 | $4.4M | $4.0M | $361K | $9.9M |
| Mar 2028 | $6.0M | $3.5M | $2.5M | $9.5M |
| Feb 2028 | $3.6M | $3.1M | $546K | $7.7M |
| Jan 2028 | $3.7M | $2.9M | $737K | $7.2M |
| Dec 2027 | $4.3M | $3.4M | $947K | $6.4M |
| Nov 2027 | $3.7M | $3.4M | $357K | $5.4M |
| Oct 2027 | $3.7M | $4.0M | $-307K | $5.0M |
| Sep 2027 | $4.7M | $3.1M | $1.7M | $5.3M |
| Aug 2027 | $4.0M | $3.3M | $742K | $4.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $1.1M |
| Beacon Telecom | $1.2M |