| Ingresos TV | $235K |
| Bonus TV por Posición | $119K |
| Ingresos por partido | $0 |
| Patrocinio | $105K |
| Merchandising | $1.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.6M |
| Salarios personal | $32K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $2K |
| Mantenimiento instalaciones | $355K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $1.7M | $2.0M | $-287K | $-5K |
| Aug 2027 | $1.9M | $1.3M | $589K | $4.7M |
| Jul 2027 | $1.8M | $1.3M | $463K | $4.2M |
| Jun 2027 | $1.9M | $1.3M | $612K | $3.7M |
| May 2027 | $1.7M | $1.5M | $202K | $3.1M |
| Apr 2027 | $1.7M | $1.4M | $295K | $2.9M |
| Mar 2027 | $1.6M | $1.4M | $245K | $2.6M |
| Feb 2027 | $1.6M | $1.4M | $250K | $2.4M |
| Jan 2027 | $1.6M | $1.4M | $269K | $2.1M |
| Dec 2026 | $1.6M | $1.4M | $233K | $1.8M |
| Nov 2026 | $1.6M | $1.4M | $231K | $1.6M |
| Oct 2026 | $1.6M | $3.0M | $-1.4M | $1.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $634K |
| Local Dairy Co. | $622K |