| Ingresos TV | $716K |
| Bonus TV por Posición | $46K |
| Ingresos por partido | $0 |
| Patrocinio | $99K |
| Merchandising | $1.4M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $10K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.7M |
| Salarios personal | $46K |
| Amortización de Fichajes | $354 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $539K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $2.4M | $2.3M | $109K | $698K |
| Jul 2027 | $2.3M | $2.2M | $142K | $848K |
| Jun 2027 | $2.4M | $2.4M | $-938 | $725K |
| May 2027 | $2.4M | $3.6M | $-1.2M | $726K |
| Apr 2027 | $2.5M | $4.3M | $-1.8M | $1.9M |
| Mar 2027 | $2.5M | $2.6M | $-48K | $3.7M |
| Feb 2027 | $2.6M | $2.7M | $-13K | $3.7M |
| Jan 2027 | $2.7M | $2.8M | $-7K | $3.8M |
| Dec 2026 | $2.8M | $2.5M | $259K | $3.8M |
| Nov 2026 | $3.0M | $2.6M | $453K | $3.5M |
| Oct 2026 | $2.9M | $4.3M | $-1.5M | $3.1M |
| Sep 2026 | $2.7M | $2.0M | $718K | $4.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $561K |
| Local Dairy Co. | $632K |