| Ingresos TV | $3.5M |
| Bonus TV por Posición | $849K |
| Ingresos por partido | $375K |
| Patrocinio | $250K |
| Merchandising | $2.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $81K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.2M |
| Salarios personal | $77K |
| Amortización de Fichajes | $9K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.3M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2028 | $7.3M | $4.6M | $2.7M | $29.7M |
| Feb 2028 | $7.4M | $6.0M | $1.4M | $27.1M |
| Jan 2028 | $7.6M | $4.9M | $2.8M | $25.6M |
| Dec 2027 | $7.7M | $5.7M | $2.0M | $22.8M |
| Nov 2027 | $8.0M | $5.3M | $2.7M | $20.8M |
| Oct 2027 | $8.6M | $5.6M | $3.0M | $18.1M |
| Sep 2027 | $8.2M | $7.2M | $983K | $15.1M |
| Aug 2027 | $8.9M | $4.9M | $4.0M | $14.1M |
| Jul 2027 | $8.0M | $4.4M | $3.6M | $38.2M |
| Jun 2027 | $11.9M | $4.4M | $7.5M | $35.1M |
| May 2027 | $6.8M | $5.8M | $1.1M | $27.6M |
| Apr 2027 | $6.9M | $4.2M | $2.7M | $26.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $1.5M |
| Beacon Telecom | $1.5M |