| Ingresos TV | $2.7M |
| Bonus TV por Posición | $937K |
| Ingresos por partido | $0 |
| Patrocinio | $42K |
| Merchandising | $506K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $39K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $785K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $4.2M | $2.1M | $2.1M | $27.3M |
| Jul 2027 | $5.5M | $2.2M | $3.3M | $25.2M |
| Jun 2027 | $6.1M | $2.2M | $3.9M | $21.9M |
| May 2027 | $4.3M | $2.7M | $1.6M | $18.0M |
| Apr 2027 | $4.2M | $2.3M | $1.9M | $16.4M |
| Mar 2027 | $4.3M | $2.3M | $2.0M | $14.5M |
| Feb 2027 | $4.7M | $2.3M | $2.4M | $12.5M |
| Jan 2027 | $4.2M | $2.4M | $1.8M | $10.1M |
| Dec 2026 | $4.2M | $2.2M | $2.0M | $8.2M |
| Nov 2026 | $4.2M | $2.3M | $2.0M | $6.2M |
| Oct 2026 | $4.0M | $3.6M | $440K | $4.3M |
| Sep 2026 | $4.1M | $1.8M | $2.3M | $3.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $246K |
| Greenfield Foods | $262K |