| Ingresos TV | $505K |
| Bonus TV por Posición | $304K |
| Ingresos por partido | $0 |
| Patrocinio | $69K |
| Merchandising | $837K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $128K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $39K |
| Amortización de Fichajes | $6K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $19K |
| Mantenimiento instalaciones | $453K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2027 | $4.4M | $2.5M | $1.9M | $-10.3M |
| Jul 2027 | $11.3M | $2.0M | $9.2M | $10.4M |
| Jun 2027 | $1.4M | $2.2M | $-791K | $1.2M |
| May 2027 | $1.4M | $3.2M | $-1.8M | $2.0M |
| Abr 2027 | $1.4M | $2.5M | $-1.1M | $3.8M |
| Mar 2027 | $2.5M | $3.4M | $-964K | $4.8M |
| Feb 2027 | $2.8M | $3.0M | $-273K | $5.8M |
| Ene 2027 | $1.4M | $2.9M | $-1.5M | $6.4M |
| Dic 2026 | $1.4M | $3.0M | $-1.6M | $7.9M |
| Nov 2026 | $1.4M | $3.2M | $-1.8M | $9.5M |
| Oct 2026 | $1.4M | $10.2M | $-8.9M | $11.3M |
| Sep 2026 | $1.5M | $2.8M | $-1.4M | $20.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $403K |
| Greenfield Foods | $422K |