| Ingresos TV | $3.6M |
| Bonus TV por Posición | $446K |
| Ingresos por partido | $0 |
| Patrocinio | $234K |
| Merchandising | $1.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $150K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $65K |
| Amortización de Fichajes | $115K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1000K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $5.8M | $3.2M | $2.6M | $26.2M |
| Jul 2027 | $10.0M | $2.9M | $7.1M | $33.6M |
| Jun 2027 | $7.4M | $3.3M | $4.1M | $28.7M |
| May 2027 | $5.8M | $3.0M | $2.8M | $24.6M |
| Apr 2027 | $5.9M | $3.2M | $2.7M | $21.7M |
| Mar 2027 | $6.0M | $3.2M | $2.8M | $18.9M |
| Feb 2027 | $7.1M | $3.9M | $3.2M | $16.1M |
| Jan 2027 | $5.8M | $3.7M | $2.1M | $12.8M |
| Dec 2026 | $5.9M | $3.6M | $2.4M | $10.6M |
| Nov 2026 | $6.3M | $4.3M | $2.0M | $8.2M |
| Oct 2026 | $6.4M | $5.1M | $1.3M | $6.1M |
| Sep 2026 | $6.0M | $2.3M | $3.7M | $4.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $1.3M |
| Northwind Insurance | $1.5M |