| Ingresos TV | $1.3M |
| Bonus TV por Posición | $385K |
| Ingresos por partido | $6K |
| Patrocinio | $18K |
| Merchandising | $210K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $3K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $32K |
| Amortización de Fichajes | $4K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $451K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $1.9M | $1.6M | $302K | $12.7M |
| Aug 2027 | $2.3M | $1.5M | $873K | $12.4M |
| Jul 2027 | $2.5M | $1.4M | $1.1M | $11.7M |
| Jun 2027 | $2.1M | $1.5M | $672K | $10.7M |
| May 2027 | $2.3M | $1.7M | $562K | $10.0M |
| Apr 2027 | $2.2M | $1.4M | $761K | $9.4M |
| Mar 2027 | $2.4M | $1.1M | $1.3M | $8.7M |
| Feb 2027 | $2.1M | $1.2M | $902K | $7.4M |
| Jan 2027 | $2.1M | $1.1M | $966K | $6.5M |
| Dec 2026 | $2.6M | $1.1M | $1.6M | $5.5M |
| Nov 2026 | $2.1M | $1.1M | $1.1M | $3.9M |
| Oct 2026 | $2.0M | $2.2M | $-184K | $2.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $103K |
| Greenfield Foods | $118K |