| Ingresos TV | $2.5M |
| Bonus TV por Posición | $1.3M |
| Ingresos por partido | $46K |
| Patrocinio | $156K |
| Merchandising | $1.4M |
| Premio de Copa | $0 |
| Premio Continental | $1.2M |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $33K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.7M |
| Salarios personal | $56K |
| Amortización de Fichajes | $630K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $31K |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2027 | $6.7M | $5.4M | $1.3M | $13.7M |
| Sep 2027 | $9.1M | $5.7M | $3.4M | $11.8M |
| Aug 2027 | $7.5M | $3.2M | $4.3M | $8.1M |
| Jul 2027 | $10.9M | $2.8M | $8.2M | $28.1M |
| Jun 2027 | $6.4M | $2.6M | $3.7M | $24.0M |
| May 2027 | $4.7M | $3.1M | $1.7M | $20.2M |
| Apr 2027 | $4.7M | $2.6M | $2.2M | $18.5M |
| Mar 2027 | $5.4M | $3.0M | $2.4M | $16.2M |
| Feb 2027 | $5.0M | $2.9M | $2.1M | $13.7M |
| Jan 2027 | $4.7M | $2.9M | $1.8M | $11.6M |
| Dec 2026 | $5.1M | $2.9M | $2.2M | $9.7M |
| Nov 2026 | $4.7M | $2.9M | $1.9M | $7.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $825K |
| Beacon Telecom | $1.0M |