| Ingresos TV | $2.6M |
| Bonus TV por Posición | $256K |
| Ingresos por partido | $0 |
| Patrocinio | $3K |
| Merchandising | $157K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $595K |
| Salarios personal | $15K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $506K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $3.2M | $1.1M | $2.1M | $28.2M |
| Aug 2027 | $3.4M | $889K | $2.6M | $26.1M |
| Jul 2027 | $3.2M | $877K | $2.3M | $23.5M |
| Jun 2027 | $3.0M | $877K | $2.2M | $21.2M |
| May 2027 | $3.0M | $1.1M | $1.9M | $19.0M |
| Apr 2027 | $3.1M | $880K | $2.2M | $17.1M |
| Mar 2027 | $3.0M | $976K | $2.0M | $14.9M |
| Feb 2027 | $3.3M | $1.0M | $2.3M | $12.9M |
| Jan 2027 | $3.0M | $1.2M | $1.8M | $10.6M |
| Dec 2026 | $3.2M | $974K | $2.2M | $8.8M |
| Nov 2026 | $3.7M | $1.1M | $2.6M | $6.6M |
| Oct 2026 | $2.9M | $1.4M | $1.4M | $4.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $39K |