| Ingresos TV | $1.1M |
| Bonus TV por Posición | $383K |
| Ingresos por partido | $38K |
| Patrocinio | $15K |
| Merchandising | $231K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $44K |
| Amortización de Fichajes | $604 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $16K |
| Mantenimiento instalaciones | $458K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $1.7M | $1.8M | $-30K | $1.8M |
| Jul 2027 | $1.9M | $1.7M | $198K | $1.9M |
| Jun 2027 | $1.8M | $1.7M | $52K | $1.7M |
| May 2027 | $1.8M | $1.9M | $-77K | $1.6M |
| Apr 2027 | $1.8M | $1.7M | $136K | $1.7M |
| Mar 2027 | $1.8M | $1.4M | $358K | $1.6M |
| Feb 2027 | $1.9M | $2.6M | $-718K | $1.2M |
| Jan 2027 | $1.8M | $1.5M | $358K | $1.9M |
| Dec 2026 | $2.2M | $1.4M | $845K | $1.6M |
| Nov 2026 | $1.9M | $1.4M | $476K | $705K |
| Oct 2026 | $1.9M | $3.3M | $-1.4M | $229K |
| Sep 2026 | $1.9M | $1.5M | $417K | $1.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $97K |
| Local Dairy Co. | $87K |