| Ingresos TV | $1.0M |
| Bonus TV por Posición | $590K |
| Ingresos por partido | $0 |
| Patrocinio | $78K |
| Merchandising | $568K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $15K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.7M |
| Salarios personal | $59K |
| Amortización de Fichajes | $29K |
| Intereses de Deuda | $26K |
| Tarifas de Cesión (Gasto) | $127K |
| Mantenimiento instalaciones | $676K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Abr 2028 | $2.3M | $2.7M | $-380K | $-6.2M |
| Mar 2028 | $2.2M | $3.7M | $-1.5M | $-5.9M |
| Feb 2028 | $3.1M | $2.7M | $332K | $-4.5M |
| Ene 2028 | $2.2M | $2.5M | $-312K | $-4.8M |
| Dic 2027 | $2.7M | $2.4M | $359K | $-4.5M |
| Nov 2027 | $2.3M | $2.8M | $-537K | $-4.9M |
| Oct 2027 | $2.4M | $5.0M | $-2.6M | $-4.4M |
| Sep 2027 | $2.4M | $3.0M | $-628K | $-1.9M |
| Ago 2027 | $2.5M | $3.2M | $-754K | $-1.3M |
| Jul 2027 | $2.5M | $3.0M | $-451K | $-529K |
| Jun 2027 | $2.4M | $3.1M | $-747K | $-108K |
| May 2027 | $2.5M | $2.9M | $-467K | $610K |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $459K |
| Northwind Insurance | $481K |