| Ingresos TV | $770K |
| Bonus TV por Posición | $169K |
| Ingresos por partido | $0 |
| Patrocinio | $97K |
| Merchandising | $2.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.8M |
| Salarios personal | $45K |
| Amortización de Fichajes | $29K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $648K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $4.7M | $2.5M | $2.2M | $8.5M |
| Jul 2027 | $3.6M | $2.9M | $626K | $8.9M |
| Jun 2027 | $3.5M | $2.9M | $688K | $8.2M |
| May 2027 | $3.8M | $3.2M | $572K | $9.0M |
| Apr 2027 | $3.8M | $3.5M | $254K | $8.4M |
| Mar 2027 | $4.0M | $3.1M | $881K | $8.1M |
| Feb 2027 | $3.9M | $3.2M | $765K | $7.3M |
| Jan 2027 | $3.9M | $3.4M | $556K | $6.5M |
| Dec 2026 | $4.0M | $3.1M | $887K | $5.9M |
| Nov 2026 | $4.2M | $3.2M | $997K | $5.0M |
| Oct 2026 | $3.5M | $6.2M | $-2.8M | $4.0M |
| Sep 2026 | $5.5M | $2.5M | $3.0M | $6.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $629K |
| Local Dairy Co. | $534K |