| Ingresos TV | $2.9M |
| Bonus TV por Posición | $1.1M |
| Ingresos por partido | $80K |
| Patrocinio | $36K |
| Merchandising | $283K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $10K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.7M |
| Salarios personal | $35K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $710K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dic 2027 | $4.5M | $2.5M | $2.0M | $31.4M |
| Nov 2027 | $4.1M | $2.4M | $1.7M | $29.4M |
| Oct 2027 | $3.6M | $3.2M | $488K | $27.7M |
| Sep 2027 | $4.2M | $2.3M | $1.9M | $27.2M |
| Ago 2027 | $4.3M | $2.1M | $2.2M | $27.3M |
| Jul 2027 | $4.3M | $2.0M | $2.3M | $25.2M |
| Jun 2027 | $6.6M | $2.0M | $4.6M | $22.9M |
| May 2027 | $4.2M | $2.0M | $2.3M | $18.2M |
| Abr 2027 | $4.2M | $2.0M | $2.1M | $16.0M |
| Mar 2027 | $4.1M | $2.0M | $2.1M | $13.8M |
| Feb 2027 | $3.7M | $2.0M | $1.8M | $11.7M |
| Ene 2027 | $3.8M | $1.9M | $1.9M | $10.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $225K |
| Local Dairy Co. | $212K |