| Ingresos TV | $234K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $212K |
| Patrocinio | $107K |
| Merchandising | $1.1M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $16K |
| Inversión del propietario | $0 |
| Salarios jugadores | $735K |
| Salarios personal | $37K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $9K |
| Mantenimiento instalaciones | $399K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.6M | $1.2M | $457K | $8.4M |
| Oct 2027 | $1.5M | $1.3M | $220K | $8.0M |
| Sep 2027 | $1.5M | $1.2M | $334K | $7.8M |
| Aug 2027 | $1.8M | $1.1M | $750K | $7.6M |
| Jul 2027 | $1.7M | $1.1M | $611K | $6.9M |
| Jun 2027 | $1.9M | $1.3M | $608K | $6.3M |
| May 2027 | $1.8M | $1.1M | $635K | $5.7M |
| Apr 2027 | $1.8M | $1.2M | $648K | $5.1M |
| Mar 2027 | $1.8M | $1.2M | $588K | $4.4M |
| Feb 2027 | $1.8M | $1.1M | $630K | $3.8M |
| Jan 2027 | $1.7M | $1.2M | $560K | $3.2M |
| Dec 2026 | $1.7M | $1.2M | $553K | $2.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $648K |
| Local Dairy Co. | $636K |