| Ingresos TV | $733K |
| Bonus TV por Posición | $252K |
| Ingresos por partido | $16K |
| Patrocinio | $8K |
| Merchandising | $75K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $895K |
| Salarios personal | $13K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $227K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $1.1M | $1.1M | $-51K | $8.3M |
| Aug 2027 | $1.2M | $1.2M | $28K | $8.3M |
| Jul 2027 | $1.2M | $1.2M | $12K | $8.3M |
| Jun 2027 | $1.2M | $1.2M | $3K | $8.3M |
| May 2027 | $1.3M | $1.3M | $-89K | $8.3M |
| Apr 2027 | $1.0M | $1.2M | $-111K | $8.4M |
| Mar 2027 | $7.7M | $1.1M | $6.6M | $8.5M |
| Feb 2027 | $1.3M | $1.0M | $222K | $1.9M |
| Jan 2027 | $1.7M | $890K | $780K | $1.7M |
| Dec 2026 | $1.1M | $883K | $203K | $902K |
| Nov 2026 | $1.1M | $882K | $199K | $699K |
| Oct 2026 | $1.1M | $2.6M | $-1.5M | $500K |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $97K |