| Ingresos TV | $1.8M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $2K |
| Merchandising | $158K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $3K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $21K |
| Amortización de Fichajes | $8K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $333K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $2.0M | $1.6M | $395K | $2.4M |
| Jul 2027 | $1.9M | $1.3M | $601K | $5.7M |
| Jun 2027 | $2.3M | $1.3M | $951K | $5.6M |
| May 2027 | $1.9M | $2.0M | $-144K | $4.6M |
| Apr 2027 | $1.9M | $1.1M | $801K | $4.8M |
| Mar 2027 | $1.9M | $1.1M | $830K | $4.0M |
| Feb 2027 | $2.0M | $1.1M | $893K | $3.2M |
| Jan 2027 | $2.0M | $1.1M | $915K | $2.3M |
| Dec 2026 | $2.0M | $1.6M | $420K | $1.4M |
| Nov 2026 | $2.1M | $2.1M | $-55K | $982K |
| Oct 2026 | $2.1M | $2.2M | $-70K | $1.0M |
| Sep 2026 | $2.3M | $1.5M | $726K | $1.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $25K |