| Ingresos TV | $5.0M |
| Bonus TV por Posición | $2.7M |
| Ingresos por partido | $35K |
| Patrocinio | $70K |
| Merchandising | $1.8M |
| Premio de Copa | $0 |
| Premio Continental | $3.5M |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $59K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $53K |
| Amortización de Fichajes | $12K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $1K |
| Mantenimiento instalaciones | $1.5M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $13.1M | $3.6M | $9.6M | $90.7M |
| Oct 2027 | $11.0M | $3.9M | $7.1M | $81.1M |
| Sep 2027 | $12.4M | $3.8M | $8.6M | $74.0M |
| Aug 2027 | $9.5M | $3.7M | $5.8M | $65.4M |
| Jul 2027 | $12.3M | $3.7M | $8.7M | $59.7M |
| Jun 2027 | $9.1M | $3.3M | $5.7M | $51.5M |
| May 2027 | $9.0M | $3.4M | $5.6M | $45.7M |
| Apr 2027 | $9.3M | $3.3M | $6.0M | $40.2M |
| Mar 2027 | $9.3M | $3.2M | $6.1M | $34.2M |
| Feb 2027 | $7.1M | $2.8M | $4.3M | $28.1M |
| Jan 2027 | $11.4M | $2.9M | $8.5M | $35.9M |
| Dec 2026 | $6.6M | $2.7M | $3.9M | $27.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $375K |
| Local Dairy Co. | $468K |