| Ingresos TV | $4.6M |
| Bonus TV por Posición | $1.8M |
| Ingresos por partido | $0 |
| Patrocinio | $297K |
| 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 | $3.2M |
| Salarios personal | $70K |
| Amortización de Fichajes | $39K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $12K |
| Mantenimiento instalaciones | $1.4M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2027 | $8.3M | $4.7M | $3.6M | $39.3M |
| Nov 2027 | $8.3M | $4.1M | $4.2M | $35.7M |
| Oct 2027 | $8.6M | $7.2M | $1.4M | $31.5M |
| Sep 2027 | $8.3M | $5.2M | $3.2M | $30.0M |
| Aug 2027 | $7.8M | $5.1M | $2.7M | $26.8M |
| Jul 2027 | $10.2M | $5.1M | $5.1M | $24.2M |
| Jun 2027 | $8.8M | $5.4M | $3.4M | $21.0M |
| May 2027 | $8.8M | $5.3M | $3.4M | $17.6M |
| Apr 2027 | $8.6M | $5.1M | $3.5M | $14.1M |
| Mar 2027 | $7.3M | $4.5M | $2.8M | $10.7M |
| Feb 2027 | $7.4M | $4.4M | $2.9M | $27.5M |
| Jan 2027 | $10.0M | $3.7M | $6.3M | $24.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $2.0M |
| Beacon Telecom | $1.6M |