| Ingresos TV | $1.1M |
| Bonus TV por Posición | $478K |
| Ingresos por partido | $0 |
| Patrocinio | $15K |
| Merchandising | $476K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $40K |
| Amortización de Fichajes | $4K |
| Intereses de Deuda | $7K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $598K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $2.0M | $2.1M | $-76K | $-1.6M |
| Oct 2027 | $2.0M | $2.7M | $-630K | $-1.5M |
| Sep 2027 | $2.1M | $2.7M | $-632K | $-887K |
| Aug 2027 | $2.1M | $2.2M | $-142K | $-259K |
| Jul 2027 | $2.1M | $2.4M | $-244K | $-121K |
| Jun 2027 | $2.1M | $2.3M | $-230K | $316K |
| May 2027 | $2.1M | $2.5M | $-352K | $546K |
| Apr 2027 | $1.8M | $2.1M | $-383K | $897K |
| Mar 2027 | $1.8M | $1.8M | $-84K | $1.3M |
| Feb 2027 | $1.8M | $1.8M | $-37K | $1.4M |
| Jan 2027 | $1.8M | $1.8M | $-25K | $1.4M |
| Dec 2026 | $2.4M | $1.9M | $541K | $1.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $103K |
| Local Dairy Co. | $83K |