| Ingresos TV | $3.5M |
| Bonus TV por Posición | $438K |
| Ingresos por partido | $41K |
| Patrocinio | $237K |
| Merchandising | $1.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.1M |
| Salarios personal | $56K |
| Amortización de Fichajes | $13K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.0M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jan 2028 | $5.5M | $4.2M | $1.3M | $10.3M |
| Dec 2027 | $5.7M | $5.1M | $584K | $9.0M |
| Nov 2027 | $5.9M | $4.7M | $1.2M | $8.4M |
| Oct 2027 | $6.1M | $5.0M | $1.1M | $7.2M |
| Sep 2027 | $6.6M | $6.0M | $639K | $6.1M |
| 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 |
| Patrocinador | Ingreso Anual |
|---|---|
| Beacon Telecom | $1.6M |
| Beacon Telecom | $1.2M |