| Ingresos TV | $1.0M |
| Bonus TV por Posición | $71K |
| Ingresos por partido | $0 |
| Patrocinio | $15K |
| Merchandising | $106K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $29K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $358K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $1.2M | $1.7M | $-484K | $1.3M |
| Aug 2027 | $1.2M | $1.2M | $19K | $1.8M |
| Jul 2027 | $1.2M | $1.3M | $-86K | $1.8M |
| Jun 2027 | $1.2M | $1.3M | $-85K | $1.9M |
| May 2027 | $1.3M | $2.2M | $-943K | $2.0M |
| Apr 2027 | $1.4M | $1.3M | $106K | $3.0M |
| Mar 2027 | $1.4M | $1.1M | $351K | $2.9M |
| Feb 2027 | $1.4M | $1.1M | $351K | $2.5M |
| Jan 2027 | $1.4M | $1.1M | $333K | $2.2M |
| Dec 2026 | $1.7M | $1.1M | $558K | $1.9M |
| Nov 2026 | $1.4M | $1.1M | $316K | $1.3M |
| Oct 2026 | $1.5M | $1.9M | $-419K | $993K |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $83K |
| Greenfield Foods | $102K |