| Ingresos TV | $1.9M |
| Bonus TV por Posición | $734K |
| Ingresos por partido | $0 |
| Patrocinio | $135K |
| Merchandising | $1.6M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.4M |
| Salarios personal | $67K |
| Amortización de Fichajes | $93K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $995K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $4.8M | $3.6M | $1.2M | $22.0M |
| Jul 2027 | $4.4M | $3.1M | $1.3M | $20.7M |
| Jun 2027 | $5.6M | $3.1M | $2.4M | $22.3M |
| May 2027 | $4.4M | $3.4M | $981K | $19.8M |
| Apr 2027 | $4.4M | $3.0M | $1.4M | $18.8M |
| Mar 2027 | $5.0M | $3.0M | $2.0M | $17.4M |
| Feb 2027 | $4.6M | $3.2M | $1.4M | $15.3M |
| Jan 2027 | $4.7M | $3.4M | $1.3M | $13.9M |
| Dec 2026 | $5.0M | $3.1M | $1.9M | $12.5M |
| Nov 2026 | $4.7M | $3.4M | $1.3M | $10.6M |
| Oct 2026 | $4.9M | $4.2M | $747K | $9.2M |
| Sep 2026 | $4.8M | $2.1M | $2.7M | $8.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $875K |
| Beacon Telecom | $748K |