| Ingresos TV | $3.1M |
| Bonus TV por Posición | $795K |
| Ingresos por partido | $63K |
| Patrocinio | $220K |
| Merchandising | $1.6M |
| Premio de Copa | $0 |
| Premio Continental | $1.2M |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $305K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.1M |
| Salarios personal | $50K |
| Amortización de Fichajes | $148K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $99K |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $7.3M | $4.5M | $2.8M | $23.0M |
| Oct 2027 | $8.8M | $10.5M | $-1.7M | $20.1M |
| Sep 2027 | $9.0M | $5.4M | $3.6M | $21.6M |
| Ago 2027 | $9.9M | $4.3M | $5.6M | $19.6M |
| Jul 2027 | $6.2M | $4.0M | $2.2M | $33.7M |
| Jun 2027 | $10.1M | $3.4M | $6.7M | $31.3M |
| May 2027 | $6.2M | $3.6M | $2.6M | $24.5M |
| Abr 2027 | $6.3M | $3.4M | $2.9M | $21.8M |
| Mar 2027 | $6.3M | $3.5M | $2.8M | $18.8M |
| Feb 2027 | $6.5M | $3.5M | $2.9M | $15.9M |
| Ene 2027 | $6.3M | $3.6M | $2.7M | $13.7M |
| Dic 2026 | $6.3M | $3.6M | $2.7M | $10.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $1.4M |
| Beacon Telecom | $1.2M |