| Ingresos TV | $1.3M |
| Bonus TV por Posición | $54K |
| Ingresos por partido | $4K |
| Patrocinio | $2K |
| Merchandising | $53K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $3K |
| Inversión del propietario | $0 |
| Salarios jugadores | $396K |
| Salarios personal | $19K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $8K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $303K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2027 | $1.4M | $725K | $647K | $-1.8M |
| Jun 2027 | $1.3M | $755K | $553K | $-2.5M |
| May 2027 | $1.3M | $800K | $520K | $-3.0M |
| Apr 2027 | $1.5M | $745K | $717K | $-3.6M |
| Mar 2027 | $1.5M | $553K | $956K | $7.2M |
| Feb 2027 | $1.5M | $541K | $986K | $6.2M |
| Jan 2027 | $1.6M | $527K | $1.0M | $5.2M |
| Dec 2026 | $1.7M | $530K | $1.2M | $4.2M |
| Nov 2026 | $1.6M | $533K | $1.0M | $3.0M |
| Oct 2026 | $1.4M | $646K | $706K | $2.0M |
| Sep 2026 | $1.3M | $468K | $875K | $1.3M |
| Aug 2026 | $0 | $0 | $0 | $381K |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $19K |