| Ingresos TV | $486K |
| Bonus TV por Posición | $210K |
| Ingresos por partido | $0 |
| Patrocinio | $61K |
| Merchandising | $534K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $1K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $42K |
| Amortización de Fichajes | $12K |
| Intereses de Deuda | $9K |
| Tarifas de Cesión (Gasto) | $18K |
| Mantenimiento instalaciones | $380K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $1.3M | $1.5M | $-209K | $-2.3M |
| Jul 2027 | $2.0M | $1.2M | $796K | $-2.1M |
| Jun 2027 | $1.3M | $1.2M | $82K | $-2.3M |
| May 2027 | $1.3M | $2.3M | $-1.0M | $-2.4M |
| Apr 2027 | $1.4M | $1.3M | $75K | $-1.3M |
| Mar 2027 | $1.4M | $1.6M | $-218K | $-1.4M |
| Feb 2027 | $1.4M | $1.7M | $-294K | $-1.2M |
| Jan 2027 | $1.4M | $1.9M | $-513K | $-890K |
| Dec 2026 | $1.3M | $1.7M | $-379K | $-377K |
| Nov 2026 | $1.4M | $1.8M | $-407K | $3K |
| Oct 2026 | $1.4M | $4.0M | $-2.6M | $410K |
| Sep 2026 | $1.7M | $1.3M | $458K | $3.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $326K |
| Greenfield Foods | $404K |