| Ingresos TV | $3.5M |
| Bonus TV por Posición | $722K |
| Ingresos por partido | $0 |
| Patrocinio | $237K |
| Merchandising | $1.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $4K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.8M |
| Salarios personal | $56K |
| Amortización de Fichajes | $11K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $5.7M | $3.9M | $1.8M | $5.6M |
| Jul 2027 | $5.9M | $3.7M | $2.2M | $39.9M |
| Jun 2027 | $8.0M | $3.6M | $4.4M | $38.2M |
| May 2027 | $5.8M | $3.8M | $2.0M | $33.8M |
| Apr 2027 | $5.9M | $3.5M | $2.4M | $31.7M |
| Mar 2027 | $6.1M | $3.8M | $2.3M | $29.3M |
| Feb 2027 | $6.9M | $4.3M | $2.6M | $27.0M |
| Jan 2027 | $8.5M | $4.1M | $4.4M | $24.4M |
| Dec 2026 | $9.0M | $4.4M | $4.6M | $20.0M |
| Nov 2026 | $8.9M | $4.4M | $4.5M | $15.5M |
| Oct 2026 | $8.0M | $9.8M | $-1.8M | $11.0M |
| Sep 2026 | $12.0M | $3.0M | $9.0M | $12.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $1.6M |
| Beacon Telecom | $1.2M |