| Ingresos TV | $442K |
| Bonus TV por Posición | $258K |
| Ingresos por partido | $58K |
| Patrocinio | $230K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $1.8M |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $59K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.3M |
| Salarios personal | $43K |
| Amortización de Fichajes | $183K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $778K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2028 | $4.0M | $4.3M | $-310K | $25.3M |
| Oct 2028 | $4.1M | $7.0M | $-3.0M | $25.5M |
| Sep 2028 | $4.0M | $5.4M | $-1.4M | $28.2M |
| Ago 2028 | $5.1M | $4.1M | $1.0M | $30.0M |
| Jul 2028 | $4.5M | $2.8M | $1.7M | $34.4M |
| Jun 2028 | $4.9M | $2.7M | $2.2M | $34.8M |
| May 2028 | $4.6M | $3.9M | $660K | $32.6M |
| Abr 2028 | $4.6M | $3.5M | $1.1M | $32.0M |
| Mar 2028 | $4.6M | $4.9M | $-311K | $30.9M |
| Feb 2028 | $5.0M | $3.6M | $1.4M | $31.2M |
| Ene 2028 | $4.9M | $3.3M | $1.6M | $29.7M |
| Dic 2027 | $4.4M | $3.1M | $1.3M | $28.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $1.5M |
| Northwind Insurance | $1.3M |