| Ingresos TV | $1.4M |
| Bonus TV por Posición | $589K |
| Ingresos por partido | $54K |
| Patrocinio | $20K |
| Merchandising | $524K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $32K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $37K |
| Amortización de Fichajes | $11K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $636K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2027 | $2.6M | $2.9M | $-277K | $8.3M |
| Sep 2027 | $6.9M | $2.6M | $4.4M | $8.6M |
| Aug 2027 | $3.0M | $2.5M | $561K | $4.2M |
| Jul 2027 | $2.5M | $2.3M | $187K | $3.6M |
| Jun 2027 | $2.4M | $2.5M | $-74K | $3.7M |
| May 2027 | $2.5M | $2.8M | $-238K | $3.8M |
| Apr 2027 | $2.2M | $2.4M | $-202K | $4.0M |
| Mar 2027 | $2.5M | $2.0M | $513K | $4.2M |
| Feb 2027 | $2.6M | $2.4M | $212K | $3.7M |
| Jan 2027 | $2.5M | $2.0M | $581K | $3.4M |
| Dec 2026 | $3.0M | $2.0M | $1.1M | $2.9M |
| Nov 2026 | $2.6M | $2.2M | $320K | $1.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $126K |
| Local Dairy Co. | $112K |