| Ingresos TV | $1.2M |
| Bonus TV por Posición | $453K |
| Ingresos por partido | $0 |
| Patrocinio | $16K |
| Merchandising | $558K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $683K |
| Salarios personal | $46K |
| Amortización de Fichajes | $19K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $483K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $2.2M | $1.2M | $956K | $19.6M |
| Oct 2027 | $2.2M | $1.2M | $993K | $18.7M |
| Sep 2027 | $2.4M | $1.3M | $1.1M | $17.7M |
| Aug 2027 | $2.6M | $1.3M | $1.3M | $16.8M |
| Jul 2027 | $2.7M | $1.2M | $1.4M | $16.0M |
| Jun 2027 | $2.5M | $1.5M | $978K | $14.9M |
| May 2027 | $2.7M | $1.4M | $1.3M | $14.0M |
| Apr 2027 | $2.5M | $1.3M | $1.2M | $12.7M |
| Mar 2027 | $2.5M | $1.1M | $1.4M | $13.7M |
| Feb 2027 | $2.6M | $1.1M | $1.4M | $12.3M |
| Jan 2027 | $2.8M | $1.1M | $1.7M | $10.8M |
| Dec 2026 | $3.4M | $997K | $2.4M | $9.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $92K |
| Local Dairy Co. | $97K |