| Ingresos TV | $2.7M |
| Bonus TV por Posición | $976K |
| Ingresos por partido | $96K |
| Patrocinio | $4K |
| Merchandising | $288K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $737K |
| Salarios personal | $23K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $691K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $4.1M | $1.5M | $2.6M | $14.3M |
| Jul 2027 | $3.9M | $1.6M | $2.2M | $11.7M |
| Jun 2027 | $3.8M | $1.4M | $2.4M | $9.4M |
| May 2027 | $4.1M | $1.5M | $2.6M | $7.0M |
| Apr 2027 | $4.0M | $1.4M | $2.6M | $4.3M |
| Mar 2027 | $4.7M | $1.5M | $3.1M | $1.8M |
| Feb 2027 | $4.0M | $1.5M | $2.5M | $-1.3M |
| Jan 2027 | $5.1M | $1.3M | $3.8M | $16.4M |
| Dec 2026 | $4.3M | $1.2M | $3.0M | $12.6M |
| Nov 2026 | $4.3M | $1.2M | $3.1M | $9.6M |
| Oct 2026 | $4.5M | $2.0M | $2.5M | $6.4M |
| Sep 2026 | $4.3M | $1.1M | $3.2M | $4.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $45K |