| Ingresos TV | $1.5M |
| Bonus TV por Posición | $134K |
| Ingresos por partido | $10K |
| Patrocinio | $2K |
| Merchandising | $39K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $795K |
| Salarios personal | $14K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $336K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.6M | $1.1M | $496K | $9.9M |
| Oct 2027 | $2.4M | $1.5M | $826K | $9.4M |
| Sep 2027 | $1.7M | $1.9M | $-154K | $8.6M |
| Aug 2027 | $1.7M | $1.1M | $660K | $8.7M |
| Jul 2027 | $1.7M | $943K | $800K | $8.1M |
| Jun 2027 | $1.8M | $936K | $863K | $7.3M |
| May 2027 | $1.7M | $1.7M | $21K | $6.4M |
| Apr 2027 | $1.7M | $933K | $765K | $6.4M |
| Mar 2027 | $1.7M | $932K | $752K | $5.6M |
| Feb 2027 | $1.7M | $931K | $740K | $4.9M |
| Jan 2027 | $1.7M | $933K | $770K | $4.1M |
| Dec 2026 | $1.7M | $1.1M | $616K | $3.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $24K |