| Ingresos TV | $1.2M |
| Bonus TV por Posición | $642K |
| Ingresos por partido | $0 |
| Patrocinio | $265K |
| 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 | $3.4M |
| Salarios personal | $44K |
| Amortización de Fichajes | $84K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $3.7M | $4.6M | $-908K | $29.0M |
| Jul 2028 | $3.6M | $4.5M | $-835K | $29.8M |
| Jun 2028 | $4.1M | $3.7M | $427K | $33.8M |
| May 2028 | $3.1M | $4.6M | $-1.5M | $33.4M |
| Apr 2028 | $3.1M | $3.7M | $-572K | $34.9M |
| Mar 2028 | $3.1M | $4.9M | $-1.7M | $35.4M |
| Feb 2028 | $3.6M | $4.0M | $-433K | $37.2M |
| Jan 2028 | $14.6M | $4.1M | $10.6M | $37.6M |
| Dec 2027 | $3.3M | $4.8M | $-1.5M | $27.0M |
| Nov 2027 | $3.2M | $4.7M | $-1.5M | $28.4M |
| Oct 2027 | $3.1M | $5.9M | $-2.8M | $29.9M |
| Sep 2027 | $22.2M | $6.6M | $15.6M | $32.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $407K |
| Beacon Telecom | $542K |
| Vanguard Industries | $2.2M |