| Ingresos TV | $231K |
| Bonus TV por Posición | $71K |
| Ingresos por partido | $0 |
| Patrocinio | $89K |
| Merchandising | $981K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $23K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $34K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $303K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2027 | $1.4M | $1.3M | $47K | $1.5M |
| Sep 2027 | $1.4M | $1.7M | $-283K | $1.4M |
| Aug 2027 | $1.4M | $1.1M | $323K | $1.7M |
| Jul 2027 | $1.4M | $1.2M | $252K | $1.4M |
| Jun 2027 | $1.5M | $1.2M | $288K | $1.1M |
| May 2027 | $1.5M | $1.5M | $-20K | $852K |
| Apr 2027 | $1.5M | $1.3M | $184K | $872K |
| Mar 2027 | $1.5M | $1.5M | $6K | $688K |
| Feb 2027 | $1.5M | $1.3M | $259K | $682K |
| Jan 2027 | $1.5M | $1.3M | $232K | $439K |
| Dec 2026 | $1.5M | $1.3M | $220K | $206K |
| Nov 2026 | $1.5M | $1.3M | $192K | $-13K |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $547K |
| Greenfield Foods | $518K |