| Ingresos TV | $2.1M |
| Bonus TV por Posición | $533K |
| Ingresos por partido | $108K |
| Patrocinio | $38K |
| Merchandising | $245K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $23K |
| Inversión del propietario | $0 |
| Salarios jugadores | $948K |
| Salarios personal | $43K |
| Amortización de Fichajes | $7K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $500K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $3.1M | $1.5M | $1.6M | $20.9M |
| Oct 2027 | $2.7M | $1.5M | $1.2M | $19.3M |
| Sep 2027 | $2.4M | $1.5M | $936K | $22.1M |
| Aug 2027 | $2.9M | $1.2M | $1.7M | $21.2M |
| Jul 2027 | $3.5M | $1.2M | $2.3M | $19.8M |
| Jun 2027 | $2.5M | $1.1M | $1.4M | $17.5M |
| May 2027 | $2.6M | $1.5M | $1.1M | $16.1M |
| Apr 2027 | $2.8M | $1.3M | $1.5M | $15.0M |
| Mar 2027 | $2.8M | $1.2M | $1.6M | $13.5M |
| Feb 2027 | $2.9M | $1.4M | $1.5M | $12.0M |
| Jan 2027 | $3.4M | $1.4M | $2.0M | $10.5M |
| Dec 2026 | $3.2M | $1.3M | $1.9M | $8.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $232K |
| Local Dairy Co. | $227K |