| Ingresos TV | $1.0M |
| Bonus TV por Posición | $69K |
| Ingresos por partido | $0 |
| Patrocinio | $17K |
| Merchandising | $257K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $467K |
| Salarios personal | $44K |
| Amortización de Fichajes | $11K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $327K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.4M | $849K | $527K | $15.9M |
| Oct 2027 | $1.5M | $875K | $596K | $15.4M |
| Sep 2027 | $1.7M | $874K | $843K | $14.8M |
| Aug 2027 | $1.7M | $962K | $722K | $13.9M |
| Jul 2027 | $1.9M | $883K | $981K | $13.2M |
| Jun 2027 | $1.7M | $870K | $864K | $12.5M |
| May 2027 | $1.9M | $1.1M | $835K | $11.6M |
| Apr 2027 | $1.9M | $864K | $1.0M | $10.7M |
| Mar 2027 | $1.9M | $839K | $1.0M | $10.7M |
| Feb 2027 | $1.9M | $917K | $985K | $9.7M |
| Jan 2027 | $1.9M | $729K | $1.2M | $9.0M |
| Dec 2026 | $2.6M | $677K | $1.9M | $7.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $99K |
| Greenfield Foods | $99K |