| Ingresos TV | $704K |
| Bonus TV por Posición | $430K |
| Ingresos por partido | $23K |
| Patrocinio | $8K |
| Merchandising | $86K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $39K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $15K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $249K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $1.3M | $1.4M | $-78K | $720K |
| Aug 2027 | $1.3M | $1.4M | $-66K | $797K |
| Jul 2027 | $1.2M | $1.5M | $-269K | $863K |
| Jun 2027 | $1.2M | $1.4M | $-195K | $1.1M |
| May 2027 | $1.4M | $1.4M | $4K | $1.3M |
| Apr 2027 | $1.3M | $1.4M | $-113K | $1.3M |
| Mar 2027 | $1.3M | $1.4M | $-54K | $1.4M |
| Feb 2027 | $1.7M | $1.2M | $451K | $1.5M |
| Jan 2027 | $3.1M | $1.6M | $1.5M | $1.0M |
| Dec 2026 | $1.1M | $1.5M | $-421K | $-427K |
| Nov 2026 | $1.1M | $1.5M | $-424K | $-6K |
| Oct 2026 | $1.1M | $5.0M | $-3.9M | $418K |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $98K |