| Ingresos TV | $2.5M |
| Bonus TV por Posición | $1.2M |
| Ingresos por partido | $0 |
| Patrocinio | $37K |
| Merchandising | $898K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $63K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.6M |
| Salarios personal | $39K |
| Amortización de Fichajes | $66K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $936K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $4.7M | $2.7M | $2.0M | $21.3M |
| Oct 2027 | $4.7M | $2.5M | $2.2M | $38.2M |
| Sep 2027 | $4.8M | $2.8M | $1.9M | $35.9M |
| Aug 2027 | $4.8M | $2.5M | $2.4M | $34.3M |
| Jul 2027 | $4.9M | $2.2M | $2.6M | $32.0M |
| Jun 2027 | $8.6M | $2.6M | $6.0M | $32.2M |
| May 2027 | $4.7M | $3.1M | $1.6M | $26.2M |
| Apr 2027 | $5.4M | $2.5M | $2.9M | $24.6M |
| Mar 2027 | $4.9M | $2.5M | $2.4M | $21.7M |
| Feb 2027 | $5.4M | $2.6M | $2.8M | $19.3M |
| Jan 2027 | $5.1M | $2.5M | $2.5M | $16.5M |
| Dec 2026 | $4.1M | $2.4M | $1.7M | $14.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $237K |
| Greenfield Foods | $201K |